DDM Analysis: 7752.T

Valuation Snapshot

Stable Growth	$1,199.59 - $1,976.04	$1,544.55
Multi-Stage	$2,474.02 - $2,722.21	$2,595.70
Blended Fair Value	$2,070.12
Current Price	$1,306.50
Upside	58.45%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.15%	-0.98%	38.37	37.18	32.50	24.52	25.90	32.86	22.12	25.29	50.57	43.62
YoY Growth	-	-	3.21%	14.40%	32.56%	-5.34%	-21.18%	48.53%	-12.51%	-50.00%	15.94%	2.98%
Dividend Yield	-	-	2.81%	2.65%	2.66%	2.31%	2.08%	4.27%	2.06%	2.49%	5.10%	4.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	61,018.00
(-) Cash Dividends Paid (M)	21,960.00
(=) Cash Retained (M)	39,058.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,203.60	7,627.25	4,576.35
Cash Retained (M)	39,058.00	39,058.00	39,058.00
(-) Cash Required (M)	-12,203.60	-7,627.25	-4,576.35
(=) Excess Retained (M)	26,854.40	31,430.75	34,481.65
(/) Shares Outstanding (M)	573.37	573.37	573.37
(=) Excess Retained per Share	46.84	54.82	60.14
LTM Dividend per Share	38.30	38.30	38.30
(+) Excess Retained per Share	46.84	54.82	60.14
(=) Adjusted Dividend	85.14	93.12	98.44
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	-0.75%	0.25%	1.25%
Fair Value	$1,199.59	$1,544.55	$1,976.04
Upside / Downside	-8.18%	18.22%	51.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	61,018.00	61,172.29	61,326.97	61,482.04	61,637.50	61,793.35	63,647.15
Payout Ratio	35.99%	46.79%	57.59%	68.40%	79.20%	90.00%	92.50%
Projected Dividends (M)	21,960.00	28,623.43	35,320.43	42,051.10	48,815.59	55,614.02	58,873.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	-0.75%	0.25%	1.25%
Year 1 PV (M)	26,659.23	26,927.83	27,196.43
Year 2 PV (M)	30,639.21	31,259.72	31,886.44
Year 3 PV (M)	33,974.64	35,011.93	36,070.12
Year 4 PV (M)	36,733.46	38,236.38	39,784.96
Year 5 PV (M)	38,977.45	40,980.96	43,066.02
PV of Terminal Value (M)	1,251,552.94	1,315,884.99	1,382,835.67
Equity Value (M)	1,418,536.92	1,488,301.80	1,560,839.64
Shares Outstanding (M)	573.37	573.37	573.37
Fair Value	$2,474.02	$2,595.70	$2,722.21
Upside / Downside	89.36%	98.68%	108.36%

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

Analysis Mode

Ticker

Industry

Sector

Ricoh Company, Ltd. (7752.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener