DDM Analysis: 3498.T

Valuation Snapshot

Stable Growth	$26,584.43 - $101,860.86	$76,234.96
Multi-Stage	$12,425.65 - $13,603.43	$13,003.72
Blended Fair Value	$44,619.34
Current Price	$8,810.00
Upside	406.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	97.90%	0.00%	83.49	24.47	12.03	6.64	3.16	2.75	0.00	0.00	0.00	0.00
YoY Growth	-	-	241.13%	103.39%	81.20%	110.15%	14.89%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.95%	0.39%	0.26%	0.26%	0.12%	0.31%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,251.00
(-) Cash Dividends Paid (M)	1,670.00
(=) Cash Retained (M)	8,581.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,050.20	1,281.38	768.83
Cash Retained (M)	8,581.00	8,581.00	8,581.00
(-) Cash Required (M)	-2,050.20	-1,281.38	-768.83
(=) Excess Retained (M)	6,530.80	7,299.63	7,812.18
(/) Shares Outstanding (M)	20.01	20.01	20.01
(=) Excess Retained per Share	326.31	364.72	390.33
LTM Dividend per Share	83.44	83.44	83.44
(+) Excess Retained per Share	326.31	364.72	390.33
(=) Adjusted Dividend	409.75	448.16	473.77
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$26,584.43	$76,234.96	$101,860.86
Upside / Downside	201.75%	765.32%	1,056.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,251.00	10,917.32	11,626.94	12,382.69	13,187.57	14,044.76	14,466.10
Payout Ratio	16.29%	31.03%	45.77%	60.52%	75.26%	90.00%	92.50%
Projected Dividends (M)	1,670.00	3,387.96	5,322.19	7,493.56	9,924.73	12,640.28	13,381.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,132.89	3,162.59	3,192.28
Year 2 PV (M)	4,550.99	4,637.67	4,725.17
Year 3 PV (M)	5,925.31	6,095.41	6,268.73
Year 4 PV (M)	7,256.87	7,535.95	7,823.00
Year 5 PV (M)	8,546.63	8,959.44	9,388.04
PV of Terminal Value (M)	219,277.28	229,868.45	240,864.97
Equity Value (M)	248,689.97	260,259.50	272,262.20
Shares Outstanding (M)	20.01	20.01	20.01
Fair Value	$12,425.65	$13,003.72	$13,603.43
Upside / Downside	41.04%	47.60%	54.41%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Kasumigaseki Capital Co.,Ltd. (3498.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener