DDM Analysis: 7287.T

Valuation Snapshot

Stable Growth	$3,567.81 - $9,332.17	$5,432.38
Multi-Stage	$4,040.89 - $4,432.53	$4,233.03
Blended Fair Value	$4,832.70
Current Price	$1,776.00
Upside	172.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.78%	4.90%	51.20	41.83	41.81	41.77	39.69	44.65	44.62	34.72	34.72	34.70
YoY Growth	-	-	22.41%	0.04%	0.08%	5.24%	-11.10%	0.08%	28.49%	0.00%	0.05%	9.33%
Dividend Yield	-	-	3.59%	2.82%	4.27%	4.84%	3.35%	3.56%	2.33%	1.66%	1.54%	2.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,107.00
(-) Cash Dividends Paid (M)	2,907.00
(=) Cash Retained (M)	6,200.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,821.40	1,138.38	683.03
Cash Retained (M)	6,200.00	6,200.00	6,200.00
(-) Cash Required (M)	-1,821.40	-1,138.38	-683.03
(=) Excess Retained (M)	4,378.60	5,061.63	5,516.98
(/) Shares Outstanding (M)	57.72	57.72	57.72
(=) Excess Retained per Share	75.87	87.70	95.59
LTM Dividend per Share	50.37	50.37	50.37
(+) Excess Retained per Share	75.87	87.70	95.59
(=) Adjusted Dividend	126.23	138.07	145.96
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.90%	3.90%	4.90%
Fair Value	$3,567.81	$5,432.38	$9,332.17
Upside / Downside	100.89%	205.88%	425.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,107.00	9,461.90	9,830.64	10,213.74	10,611.77	11,025.32	11,356.08
Payout Ratio	31.92%	43.54%	55.15%	66.77%	78.38%	90.00%	92.50%
Projected Dividends (M)	2,907.00	4,119.37	5,421.82	6,819.53	8,317.94	9,922.78	10,504.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.90%	3.90%	4.90%
Year 1 PV (M)	3,829.37	3,866.59	3,903.80
Year 2 PV (M)	4,685.31	4,776.82	4,869.22
Year 3 PV (M)	5,478.28	5,639.56	5,803.97
Year 4 PV (M)	6,211.58	6,456.60	6,708.78
Year 5 PV (M)	6,888.37	7,229.66	7,584.35
PV of Terminal Value (M)	206,129.11	216,341.98	226,955.70
Equity Value (M)	233,222.03	244,311.21	255,825.83
Shares Outstanding (M)	57.72	57.72	57.72
Fair Value	$4,040.89	$4,233.03	$4,432.53
Upside / Downside	127.53%	138.35%	149.58%

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

Nippon Seiki Co., Ltd. (7287.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener