DDM Analysis: 8252.T

Valuation Snapshot

Stable Growth	$2,617.78 - $5,145.12	$3,614.52
Multi-Stage	$3,913.72 - $4,291.23	$4,098.90
Blended Fair Value	$3,856.71
Current Price	$3,174.00
Upside	21.51%
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	10.74%	14.77%	107.49	83.66	60.54	60.61	55.57	64.53	52.00	43.75	35.13	29.66
YoY Growth	-	-	28.49%	38.19%	-0.11%	9.06%	-13.89%	24.11%	18.85%	24.54%	18.46%	9.42%
Dividend Yield	-	-	3.51%	3.64%	2.41%	2.55%	2.66%	3.32%	2.32%	1.87%	2.12%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	29,264.00
(-) Cash Dividends Paid (M)	19,523.00
(=) Cash Retained (M)	9,741.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,852.80	3,658.00	2,194.80
Cash Retained (M)	9,741.00	9,741.00	9,741.00
(-) Cash Required (M)	-5,852.80	-3,658.00	-2,194.80
(=) Excess Retained (M)	3,888.20	6,083.00	7,546.20
(/) Shares Outstanding (M)	181.78	181.78	181.78
(=) Excess Retained per Share	21.39	33.46	41.51
LTM Dividend per Share	107.40	107.40	107.40
(+) Excess Retained per Share	21.39	33.46	41.51
(=) Adjusted Dividend	128.79	140.86	148.91
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	1.60%	2.60%	3.60%
Fair Value	$2,617.78	$3,614.52	$5,145.12
Upside / Downside	-17.52%	13.88%	62.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	29,264.00	30,024.64	30,805.04	31,605.73	32,427.24	33,270.09	34,268.20
Payout Ratio	66.71%	71.37%	76.03%	80.69%	85.34%	90.00%	92.50%
Projected Dividends (M)	19,523.00	21,428.79	23,420.46	25,501.20	27,674.27	29,943.08	31,698.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	1.60%	2.60%	3.60%
Year 1 PV (M)	19,906.58	20,102.51	20,298.44
Year 2 PV (M)	20,211.26	20,611.08	21,014.82
Year 3 PV (M)	20,443.60	21,053.22	21,674.83
Year 4 PV (M)	20,609.72	21,433.19	22,281.09
Year 5 PV (M)	20,715.30	21,755.03	22,836.10
PV of Terminal Value (M)	609,560.40	640,155.05	671,966.01
Equity Value (M)	711,446.86	745,110.07	780,071.29
Shares Outstanding (M)	181.78	181.78	181.78
Fair Value	$3,913.72	$4,098.90	$4,291.23
Upside / Downside	23.31%	29.14%	35.20%

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

Marui Group Co., Ltd. (8252.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener