DDM Analysis: 8273.T

Valuation Snapshot

Stable Growth	$1,402.62 - $2,116.14	$1,739.36
Multi-Stage	$3,677.15 - $4,048.93	$3,859.35
Blended Fair Value	$2,799.36
Current Price	$3,231.00
Upside	-13.36%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.35%	6.90%	90.20	88.15	86.12	86.22	80.30	80.30	80.30	68.26	66.25	59.23
YoY Growth	-	-	2.32%	2.36%	-0.11%	7.36%	0.00%	0.00%	17.65%	3.02%	11.85%	27.93%
Dividend Yield	-	-	2.75%	2.61%	2.69%	3.12%	1.96%	2.41%	1.73%	1.01%	1.10%	1.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,847.00
(-) Cash Dividends Paid (M)	8,049.00
(=) Cash Retained (M)	3,798.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,369.40	1,480.88	888.53
Cash Retained (M)	3,798.00	3,798.00	3,798.00
(-) Cash Required (M)	-2,369.40	-1,480.88	-888.53
(=) Excess Retained (M)	1,428.60	2,317.13	2,909.48
(/) Shares Outstanding (M)	71.38	71.38	71.38
(=) Excess Retained per Share	20.01	32.46	40.76
LTM Dividend per Share	112.77	112.77	112.77
(+) Excess Retained per Share	20.01	32.46	40.76
(=) Adjusted Dividend	132.78	145.23	153.53
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-3.00%	-2.00%	-1.00%
Fair Value	$1,402.62	$1,739.36	$2,116.14
Upside / Downside	-56.59%	-46.17%	-34.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,847.00	11,609.70	11,377.15	11,149.25	10,925.93	10,707.07	11,028.28
Payout Ratio	67.94%	72.35%	76.76%	81.18%	85.59%	90.00%	92.50%
Projected Dividends (M)	8,049.00	8,399.96	8,733.64	9,050.57	9,351.31	9,636.36	10,201.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-3.00%	-2.00%	-1.00%
Year 1 PV (M)	7,830.39	7,911.12	7,991.85
Year 2 PV (M)	7,589.40	7,746.69	7,905.60
Year 3 PV (M)	7,331.52	7,560.63	7,794.45
Year 4 PV (M)	7,061.50	7,357.23	7,662.17
Year 5 PV (M)	6,783.34	7,140.29	7,512.12
PV of Terminal Value (M)	225,871.94	237,757.75	250,138.75
Equity Value (M)	262,468.09	275,473.72	289,004.93
Shares Outstanding (M)	71.38	71.38	71.38
Fair Value	$3,677.15	$3,859.35	$4,048.93
Upside / Downside	13.81%	19.45%	25.31%

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

Analysis Mode

Ticker

Industry

Sector

Izumi Co., Ltd. (8273.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener