DDM Analysis: 7733.T

Valuation Snapshot

Stable Growth	$1,529.86 - $2,897.65	$2,082.89
Multi-Stage	$1,759.19 - $1,928.74	$1,842.37
Blended Fair Value	$1,962.63
Current Price	$1,715.00
Upside	14.44%
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	15.42%	0.00%	18.45	17.64	15.67	13.57	11.31	9.01	8.41	8.43	5.12	3.01
YoY Growth	-	-	4.61%	12.54%	15.52%	20.01%	25.51%	7.16%	-0.25%	64.71%	70.02%	0.00%
Dividend Yield	-	-	1.08%	0.69%	0.69%	0.50%	0.51%	0.43%	0.69%	0.81%	0.50%	0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	112,263.00
(-) Cash Dividends Paid (M)	22,556.00
(=) Cash Retained (M)	89,707.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,452.60	14,032.88	8,419.73
Cash Retained (M)	89,707.00	89,707.00	89,707.00
(-) Cash Required (M)	-22,452.60	-14,032.88	-8,419.73
(=) Excess Retained (M)	67,254.40	75,674.13	81,287.28
(/) Shares Outstanding (M)	1,137.00	1,137.00	1,137.00
(=) Excess Retained per Share	59.15	66.56	71.49
LTM Dividend per Share	19.84	19.84	19.84
(+) Excess Retained per Share	59.15	66.56	71.49
(=) Adjusted Dividend	78.99	86.39	91.33
WACC / Discount Rate	7.87%	7.87%	7.87%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$1,529.86	$2,082.89	$2,897.65
Upside / Downside	-10.80%	21.45%	68.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	112,263.00	116,277.38	120,435.32	124,741.93	129,202.55	133,822.67	137,837.35
Payout Ratio	20.09%	34.07%	48.06%	62.04%	76.02%	90.00%	92.50%
Projected Dividends (M)	22,556.00	39,619.99	57,875.51	77,385.96	98,217.74	120,440.40	127,499.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.87%	7.87%	7.87%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	36,374.10	36,728.71	37,083.31
Year 2 PV (M)	48,781.00	49,736.75	50,701.78
Year 3 PV (M)	59,881.95	61,650.42	63,453.38
Year 4 PV (M)	69,775.28	72,536.25	75,378.36
Year 5 PV (M)	78,552.82	82,457.22	86,515.35
PV of Terminal Value (M)	1,706,835.17	1,791,671.91	1,879,849.00
Equity Value (M)	2,000,200.31	2,094,781.27	2,192,981.19
Shares Outstanding (M)	1,137.00	1,137.00	1,137.00
Fair Value	$1,759.19	$1,842.37	$1,928.74
Upside / Downside	2.58%	7.43%	12.46%

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

Olympus Corporation (7733.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener