DDM Analysis: 3591.T

Valuation Snapshot

Stable Growth	$2,439.94 - $4,100.82	$3,167.85
Multi-Stage	$4,852.45 - $5,334.29	$5,088.71
Blended Fair Value	$4,128.28
Current Price	$5,636.00
Upside	-26.75%
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	2.17%	1.63%	105.47	99.79	81.91	48.23	48.19	94.73	92.88	142.59	89.73	81.57
YoY Growth	-	-	5.69%	21.82%	69.86%	0.08%	-49.13%	2.00%	-34.86%	58.91%	10.01%	-9.10%
Dividend Yield	-	-	2.12%	2.20%	2.83%	2.25%	1.92%	4.75%	3.27%	4.41%	2.95%	4.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,634.00
(-) Cash Dividends Paid (M)	5,293.00
(=) Cash Retained (M)	5,341.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,126.80	1,329.25	797.55
Cash Retained (M)	5,341.00	5,341.00	5,341.00
(-) Cash Required (M)	-2,126.80	-1,329.25	-797.55
(=) Excess Retained (M)	3,214.20	4,011.75	4,543.45
(/) Shares Outstanding (M)	51.80	51.80	51.80
(=) Excess Retained per Share	62.05	77.45	87.71
LTM Dividend per Share	102.18	102.18	102.18
(+) Excess Retained per Share	62.05	77.45	87.71
(=) Adjusted Dividend	164.24	179.63	189.90
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.37%	0.63%	1.63%
Fair Value	$2,439.94	$3,167.85	$4,100.82
Upside / Downside	-56.71%	-43.79%	-27.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,634.00	10,700.86	10,768.14	10,835.84	10,903.97	10,972.53	11,301.70
Payout Ratio	49.77%	57.82%	65.86%	73.91%	81.95%	90.00%	92.50%
Projected Dividends (M)	5,293.00	6,187.18	7,092.39	8,008.74	8,936.33	9,875.27	10,454.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.37%	0.63%	1.63%
Year 1 PV (M)	5,760.76	5,818.58	5,876.40
Year 2 PV (M)	6,148.46	6,272.51	6,397.79
Year 3 PV (M)	6,464.35	6,660.96	6,861.52
Year 4 PV (M)	6,715.94	6,989.67	7,271.68
Year 5 PV (M)	6,910.09	7,263.91	7,632.08
PV of Terminal Value (M)	219,351.30	230,582.96	242,270.05
Equity Value (M)	251,350.90	263,588.58	276,309.53
Shares Outstanding (M)	51.80	51.80	51.80
Fair Value	$4,852.45	$5,088.71	$5,334.29
Upside / Downside	-13.90%	-9.71%	-5.35%

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

Ticker

Industry

Sector

Wacoal Holdings Corp. (3591.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener