DDM Analysis: 8359.T

Valuation Snapshot

Stable Growth	$6,898.20 - $24,949.52	$21,854.62
Multi-Stage	$3,131.37 - $3,427.61	$3,276.77
Blended Fair Value	$12,565.70
Current Price	$1,546.00
Upside	712.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.33%	8.86%	27.89	20.73	20.95	14.76	14.75	14.92	14.00	15.27	16.36	17.27
YoY Growth	-	-	34.55%	-1.04%	41.95%	0.04%	-1.11%	6.55%	-8.35%	-6.66%	-5.26%	44.70%
Dividend Yield	-	-	2.38%	1.96%	3.35%	2.95%	4.12%	3.65%	3.15%	3.22%	2.29%	3.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	58,272.00
(-) Cash Dividends Paid (M)	12,954.00
(=) Cash Retained (M)	45,318.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,654.40	7,284.00	4,370.40
Cash Retained (M)	45,318.00	45,318.00	45,318.00
(-) Cash Required (M)	-11,654.40	-7,284.00	-4,370.40
(=) Excess Retained (M)	33,663.60	38,034.00	40,947.60
(/) Shares Outstanding (M)	464.49	464.49	464.49
(=) Excess Retained per Share	72.47	81.88	88.16
LTM Dividend per Share	27.89	27.89	27.89
(+) Excess Retained per Share	72.47	81.88	88.16
(=) Adjusted Dividend	100.36	109.77	116.04
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,898.20	$21,854.62	$24,949.52
Upside / Downside	346.20%	1,313.62%	1,513.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	58,272.00	62,059.68	66,093.56	70,389.64	74,964.97	79,837.69	82,232.82
Payout Ratio	22.23%	35.78%	49.34%	62.89%	76.45%	90.00%	92.50%
Projected Dividends (M)	12,954.00	22,207.55	32,609.33	44,269.52	57,307.75	71,853.92	76,065.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	20,553.13	20,747.95	20,942.76
Year 2 PV (M)	27,931.65	28,463.67	29,000.71
Year 3 PV (M)	35,094.31	36,101.75	37,128.28
Year 4 PV (M)	42,045.81	43,662.77	45,325.93
Year 5 PV (M)	48,790.71	51,147.32	53,594.12
PV of Terminal Value (M)	1,280,081.54	1,341,909.96	1,406,104.70
Equity Value (M)	1,454,497.15	1,522,033.41	1,592,096.49
Shares Outstanding (M)	464.49	464.49	464.49
Fair Value	$3,131.37	$3,276.77	$3,427.61
Upside / Downside	102.55%	111.95%	121.71%

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

The Hachijuni Bank, Ltd. (8359.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener