DDM Analysis: 3291.T

Valuation Snapshot

Stable Growth	$2,178.98 - $3,624.66	$2,816.98
Multi-Stage	$3,672.24 - $4,039.38	$3,852.25
Blended Fair Value	$3,334.62
Current Price	$2,361.50
Upside	41.21%
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	7.14%	9.61%	90.82	91.12	92.98	91.34	64.37	64.34	63.30	63.33	47.72	39.42
YoY Growth	-	-	-0.32%	-2.01%	1.80%	41.90%	0.04%	1.65%	-0.05%	32.69%	21.05%	8.66%
Dividend Yield	-	-	4.47%	4.35%	3.83%	4.37%	2.25%	3.90%	3.51%	2.96%	2.55%	1.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	51,962.00
(-) Cash Dividends Paid (M)	6,307.50
(=) Cash Retained (M)	45,654.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,392.40	6,495.25	3,897.15
Cash Retained (M)	45,654.50	45,654.50	45,654.50
(-) Cash Required (M)	-10,392.40	-6,495.25	-3,897.15
(=) Excess Retained (M)	35,262.10	39,159.25	41,757.35
(/) Shares Outstanding (M)	277.82	277.82	277.82
(=) Excess Retained per Share	126.92	140.95	150.30
LTM Dividend per Share	22.70	22.70	22.70
(+) Excess Retained per Share	126.92	140.95	150.30
(=) Adjusted Dividend	149.63	163.65	173.01
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	0.08%	1.08%	2.08%
Fair Value	$2,178.98	$2,816.98	$3,624.66
Upside / Downside	-7.73%	19.29%	53.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	51,962.00	52,522.91	53,089.87	53,662.94	54,242.21	54,827.73	56,472.56
Payout Ratio	12.14%	27.71%	43.28%	58.86%	74.43%	90.00%	92.50%
Projected Dividends (M)	6,307.50	14,554.59	22,979.00	31,583.58	40,371.25	49,344.96	52,237.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	0.08%	1.08%	2.08%
Year 1 PV (M)	13,473.93	13,608.56	13,743.19
Year 2 PV (M)	19,693.35	20,088.87	20,488.32
Year 3 PV (M)	25,057.86	25,816.53	26,590.36
Year 4 PV (M)	29,651.66	30,854.67	32,093.92
Year 5 PV (M)	33,551.65	35,261.73	37,040.85
PV of Terminal Value (M)	898,799.61	944,610.30	992,270.16
Equity Value (M)	1,020,228.06	1,070,240.66	1,122,226.80
Shares Outstanding (M)	277.82	277.82	277.82
Fair Value	$3,672.24	$3,852.25	$4,039.38
Upside / Downside	55.50%	63.13%	71.05%

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

Iida Group Holdings Co., Ltd. (3291.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener