DDM Analysis: 7483.T

Valuation Snapshot

Stable Growth	$22,143.36 - $44,062.47	$41,292.99
Multi-Stage	$6,811.10 - $7,455.96	$7,127.60
Blended Fair Value	$24,210.29
Current Price	$2,825.00
Upside	757.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.31%	7.76%	77.91	67.56	58.25	59.61	50.53	52.26	52.43	50.73	51.24	41.77
YoY Growth	-	-	15.32%	15.97%	-2.28%	17.96%	-3.30%	-0.32%	3.34%	-0.99%	22.68%	13.18%
Dividend Yield	-	-	3.14%	2.86%	2.52%	3.79%	2.92%	3.20%	2.99%	2.02%	2.40%	2.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,835.00
(-) Cash Dividends Paid (M)	2,967.00
(=) Cash Retained (M)	4,868.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,567.00	979.38	587.63
Cash Retained (M)	4,868.00	4,868.00	4,868.00
(-) Cash Required (M)	-1,567.00	-979.38	-587.63
(=) Excess Retained (M)	3,301.00	3,888.63	4,280.38
(/) Shares Outstanding (M)	35.36	35.36	35.36
(=) Excess Retained per Share	93.35	109.96	121.04
LTM Dividend per Share	83.90	83.90	83.90
(+) Excess Retained per Share	93.35	109.96	121.04
(=) Adjusted Dividend	177.25	193.86	204.94
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,143.36	$41,292.99	$44,062.47
Upside / Downside	683.84%	1,361.70%	1,459.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,835.00	8,344.28	8,886.65	9,464.29	10,079.46	10,734.63	11,056.67
Payout Ratio	37.87%	48.29%	58.72%	69.15%	79.57%	90.00%	92.50%
Projected Dividends (M)	2,967.00	4,029.85	5,218.34	6,544.31	8,020.60	9,661.17	10,227.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,753.85	3,789.43	3,825.02
Year 2 PV (M)	4,528.02	4,614.27	4,701.33
Year 3 PV (M)	5,289.66	5,441.50	5,596.23
Year 4 PV (M)	6,038.91	6,271.15	6,510.03
Year 5 PV (M)	6,775.93	7,103.21	7,443.02
PV of Terminal Value (M)	214,475.38	224,834.62	235,590.34
Equity Value (M)	240,861.76	252,054.19	263,665.95
Shares Outstanding (M)	35.36	35.36	35.36
Fair Value	$6,811.10	$7,127.60	$7,455.96
Upside / Downside	141.10%	152.30%	163.93%

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

Doshisha Co.,Ltd. (7483.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener