DDM Analysis: 2897.T

Valuation Snapshot

Stable Growth	$17,170.97 - $32,766.83	$30,707.32
Multi-Stage	$5,136.04 - $5,621.61	$5,374.36
Blended Fair Value	$18,040.84
Current Price	$2,786.00
Upside	547.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.59%	10.60%	76.78	53.29	43.19	47.44	38.87	38.87	35.33	31.78	29.34	28.04
YoY Growth	-	-	44.08%	23.37%	-8.95%	22.05%	0.01%	10.02%	11.15%	8.34%	4.61%	0.00%
Dividend Yield	-	-	2.56%	1.31%	1.09%	1.52%	1.46%	1.22%	1.52%	1.19%	1.25%	1.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48,569.00
(-) Cash Dividends Paid (M)	20,754.00
(=) Cash Retained (M)	27,815.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,713.80	6,071.13	3,642.68
Cash Retained (M)	27,815.00	27,815.00	27,815.00
(-) Cash Required (M)	-9,713.80	-6,071.13	-3,642.68
(=) Excess Retained (M)	18,101.20	21,743.88	24,172.33
(/) Shares Outstanding (M)	294.78	294.78	294.78
(=) Excess Retained per Share	61.40	73.76	82.00
LTM Dividend per Share	70.40	70.40	70.40
(+) Excess Retained per Share	61.40	73.76	82.00
(=) Adjusted Dividend	131.81	144.17	152.40
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$17,170.97	$30,707.32	$32,766.83
Upside / Downside	516.33%	1,002.20%	1,076.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48,569.00	51,725.99	55,088.17	58,668.91	62,482.38	66,543.74	68,540.05
Payout Ratio	42.73%	52.18%	61.64%	71.09%	80.55%	90.00%	92.50%
Projected Dividends (M)	20,754.00	26,993.09	33,955.57	41,709.12	50,327.18	59,889.37	63,399.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	25,152.54	25,390.96	25,629.37
Year 2 PV (M)	29,482.87	30,044.43	30,611.30
Year 3 PV (M)	33,745.76	34,714.48	35,701.56
Year 4 PV (M)	37,941.99	39,401.13	40,901.96
Year 5 PV (M)	42,072.33	44,104.44	46,214.32
PV of Terminal Value (M)	1,345,629.06	1,410,623.44	1,478,105.32
Equity Value (M)	1,514,024.54	1,584,278.87	1,657,163.82
Shares Outstanding (M)	294.78	294.78	294.78
Fair Value	$5,136.04	$5,374.36	$5,621.61
Upside / Downside	84.35%	92.91%	101.78%

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

Nissin Foods Holdings Co.,Ltd. (2897.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener