DDM Analysis: 4041.T

Valuation Snapshot

Stable Growth	$27,806.66 - $55,986.19	$52,467.26
Multi-Stage	$8,594.99 - $9,410.48	$8,995.23
Blended Fair Value	$30,731.24
Current Price	$3,450.00
Upside	790.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	29.52%	18.47%	120.14	136.66	108.87	63.81	48.00	32.96	32.94	32.96	36.27	41.70
YoY Growth	-	-	-12.09%	25.52%	70.63%	32.93%	45.64%	0.06%	-0.06%	-9.14%	-13.01%	88.94%
Dividend Yield	-	-	3.96%	5.19%	4.21%	2.92%	2.99%	2.33%	2.35%	2.15%	2.34%	4.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,460.00
(-) Cash Dividends Paid (M)	4,950.00
(=) Cash Retained (M)	10,510.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,092.00	1,932.50	1,159.50
Cash Retained (M)	10,510.00	10,510.00	10,510.00
(-) Cash Required (M)	-3,092.00	-1,932.50	-1,159.50
(=) Excess Retained (M)	7,418.00	8,577.50	9,350.50
(/) Shares Outstanding (M)	54.92	54.92	54.92
(=) Excess Retained per Share	135.08	156.19	170.27
LTM Dividend per Share	90.14	90.14	90.14
(+) Excess Retained per Share	135.08	156.19	170.27
(=) Adjusted Dividend	225.21	246.33	260.40
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$27,806.66	$52,467.26	$55,986.19
Upside / Downside	705.99%	1,420.79%	1,522.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,460.00	16,464.90	17,535.12	18,674.90	19,888.77	21,181.54	21,816.99
Payout Ratio	32.02%	43.61%	55.21%	66.81%	78.40%	90.00%	92.50%
Projected Dividends (M)	4,950.00	7,181.08	9,681.29	12,476.19	15,593.52	19,063.39	20,180.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6,688.63	6,752.03	6,815.43
Year 2 PV (M)	8,399.00	8,558.98	8,720.46
Year 3 PV (M)	10,081.46	10,370.86	10,665.75
Year 4 PV (M)	11,736.34	12,187.68	12,651.92
Year 5 PV (M)	13,363.98	14,009.46	14,679.65
PV of Terminal Value (M)	421,743.90	442,114.29	463,264.30
Equity Value (M)	472,013.29	493,993.29	516,797.51
Shares Outstanding (M)	54.92	54.92	54.92
Fair Value	$8,594.99	$8,995.23	$9,410.48
Upside / Downside	149.13%	160.73%	172.77%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Nippon Soda Co., Ltd. (4041.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener