DDM Analysis: 7730.T

Valuation Snapshot

Stable Growth	$1,182.42 - $2,867.54	$1,757.32
Multi-Stage	$821.83 - $898.23	$859.34
Blended Fair Value	$1,308.33
Current Price	$1,254.50
Upside	4.29%
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	13.20%	16.14%	38.98	37.02	31.97	23.98	21.98	20.97	18.00	11.64	10.68	9.62
YoY Growth	-	-	5.32%	15.78%	33.32%	9.10%	4.79%	16.53%	54.67%	8.94%	11.02%	10.16%
Dividend Yield	-	-	3.11%	2.15%	1.46%	1.06%	1.32%	0.82%	0.62%	0.65%	1.00%	1.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,367.50
(-) Cash Dividends Paid (M)	787.00
(=) Cash Retained (M)	4,580.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,073.50	670.94	402.56
Cash Retained (M)	4,580.50	4,580.50	4,580.50
(-) Cash Required (M)	-1,073.50	-670.94	-402.56
(=) Excess Retained (M)	3,507.00	3,909.56	4,177.94
(/) Shares Outstanding (M)	98.50	98.50	98.50
(=) Excess Retained per Share	35.60	39.69	42.42
LTM Dividend per Share	7.99	7.99	7.99
(+) Excess Retained per Share	35.60	39.69	42.42
(=) Adjusted Dividend	43.59	47.68	50.41
WACC / Discount Rate	9.39%	9.39%	9.39%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,182.42	$1,757.32	$2,867.54
Upside / Downside	-5.75%	40.08%	128.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,367.50	5,716.39	6,087.95	6,483.67	6,905.11	7,353.94	7,574.56
Payout Ratio	14.66%	29.73%	44.80%	59.86%	74.93%	90.00%	92.50%
Projected Dividends (M)	787.00	1,699.47	2,727.24	3,881.44	5,174.17	6,618.55	7,006.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.39%	9.39%	9.39%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,539.01	1,553.60	1,568.18
Year 2 PV (M)	2,236.54	2,279.14	2,322.14
Year 3 PV (M)	2,882.53	2,965.27	3,049.59
Year 4 PV (M)	3,479.74	3,613.56	3,751.21
Year 5 PV (M)	4,030.84	4,225.53	4,427.68
PV of Terminal Value (M)	66,781.47	70,007.04	73,356.06
Equity Value (M)	80,950.14	84,644.15	88,474.87
Shares Outstanding (M)	98.50	98.50	98.50
Fair Value	$821.83	$859.34	$898.23
Upside / Downside	-34.49%	-31.50%	-28.40%

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

Mani, Inc. (7730.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener