DDM Analysis: 7456.T

Valuation Snapshot

Stable Growth	$35,515.38 - $83,846.61	$78,576.55
Multi-Stage	$12,187.74 - $13,348.88	$12,757.61
Blended Fair Value	$45,667.08
Current Price	$4,190.00
Upside	989.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.87%	10.18%	65.00	55.27	49.33	42.26	35.47	32.50	29.45	28.45	28.45	27.64
YoY Growth	-	-	17.60%	12.05%	16.71%	19.15%	9.14%	10.35%	3.53%	0.00%	2.93%	12.05%
Dividend Yield	-	-	1.96%	1.87%	2.17%	2.11%	1.65%	2.43%	1.96%	1.74%	1.92%	2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,923.00
(-) Cash Dividends Paid (M)	1,943.00
(=) Cash Retained (M)	8,980.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,184.60	1,365.38	819.23
Cash Retained (M)	8,980.00	8,980.00	8,980.00
(-) Cash Required (M)	-2,184.60	-1,365.38	-819.23
(=) Excess Retained (M)	6,795.40	7,614.63	8,160.78
(/) Shares Outstanding (M)	25.91	25.91	25.91
(=) Excess Retained per Share	262.29	293.91	314.99
LTM Dividend per Share	75.00	75.00	75.00
(+) Excess Retained per Share	262.29	293.91	314.99
(=) Adjusted Dividend	337.28	368.90	389.98
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$35,515.38	$78,576.55	$83,846.61
Upside / Downside	747.62%	1,775.34%	1,901.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,923.00	11,633.00	12,389.14	13,194.43	14,052.07	14,965.46	15,414.42
Payout Ratio	17.79%	32.23%	46.67%	61.12%	75.56%	90.00%	92.50%
Projected Dividends (M)	1,943.00	3,749.38	5,782.37	8,063.81	10,617.41	13,468.91	14,258.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,487.42	3,520.48	3,553.53
Year 2 PV (M)	5,002.61	5,097.90	5,194.08
Year 3 PV (M)	6,488.98	6,675.26	6,865.07
Year 4 PV (M)	7,946.95	8,252.57	8,566.91
Year 5 PV (M)	9,376.91	9,829.82	10,300.06
PV of Terminal Value (M)	283,459.08	297,150.25	311,365.43
Equity Value (M)	315,761.95	330,526.27	345,845.08
Shares Outstanding (M)	25.91	25.91	25.91
Fair Value	$12,187.74	$12,757.61	$13,348.88
Upside / Downside	190.88%	204.48%	218.59%

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

MATSUDA SANGYO Co., Ltd. (7456.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener