DDM Analysis: 9902.T

Valuation Snapshot

Stable Growth	$7,587.83 - $33,806.48	$17,787.10
Multi-Stage	$4,705.27 - $5,156.47	$4,926.68
Blended Fair Value	$11,356.89
Current Price	$2,721.00
Upside	317.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.14%	15.04%	96.77	69.08	69.01	42.48	47.79	47.83	42.51	37.16	34.59	29.31
YoY Growth	-	-	40.08%	0.10%	62.47%	-11.12%	-0.07%	12.50%	14.39%	7.44%	18.01%	23.01%
Dividend Yield	-	-	3.51%	1.82%	2.88%	2.25%	2.22%	2.03%	2.23%	1.74%	1.77%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,062.00
(-) Cash Dividends Paid (M)	986.50
(=) Cash Retained (M)	4,075.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,012.40	632.75	379.65
Cash Retained (M)	4,075.50	4,075.50	4,075.50
(-) Cash Required (M)	-1,012.40	-632.75	-379.65
(=) Excess Retained (M)	3,063.10	3,442.75	3,695.85
(/) Shares Outstanding (M)	29.54	29.54	29.54
(=) Excess Retained per Share	103.68	116.53	125.09
LTM Dividend per Share	33.39	33.39	33.39
(+) Excess Retained per Share	103.68	116.53	125.09
(=) Adjusted Dividend	137.07	149.92	158.48
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	4.66%	5.66%	6.66%
Fair Value	$7,587.83	$17,787.10	$33,806.48
Upside / Downside	178.86%	553.70%	1,142.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,062.00	5,348.35	5,650.91	5,970.58	6,308.33	6,665.19	6,865.14
Payout Ratio	19.49%	33.59%	47.69%	61.80%	75.90%	90.00%	92.50%
Projected Dividends (M)	986.50	1,796.55	2,695.09	3,689.54	4,787.87	5,998.67	6,350.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	4.66%	5.66%	6.66%
Year 1 PV (M)	1,670.19	1,686.15	1,702.11
Year 2 PV (M)	2,329.31	2,374.03	2,419.18
Year 3 PV (M)	2,964.51	3,050.30	3,137.73
Year 4 PV (M)	3,576.44	3,715.10	3,857.76
Year 5 PV (M)	4,165.71	4,368.57	4,579.26
PV of Terminal Value (M)	124,310.82	130,364.37	136,651.48
Equity Value (M)	139,016.97	145,558.52	152,347.52
Shares Outstanding (M)	29.54	29.54	29.54
Fair Value	$4,705.27	$4,926.68	$5,156.47
Upside / Downside	72.92%	81.06%	89.51%

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

NICHIDEN Corporation (9902.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener