DDM Analysis: 9072.T

Valuation Snapshot

Stable Growth	$1,024.92 - $1,510.91	$1,257.97
Multi-Stage	$1,075.20 - $1,174.32	$1,123.85
Blended Fair Value	$1,190.91
Current Price	$3,412.00
Upside	-65.10%
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	7.24%	7.25%	49.57	46.93	39.03	32.43	33.85	34.94	32.68	30.87	27.46	28.92
YoY Growth	-	-	5.63%	20.23%	20.35%	-4.18%	-3.13%	6.92%	5.85%	12.44%	-5.04%	17.40%
Dividend Yield	-	-	1.54%	2.64%	2.72%	3.02%	2.80%	3.26%	2.55%	2.12%	2.12%	3.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,214.00
(-) Cash Dividends Paid (M)	3,364.00
(=) Cash Retained (M)	13,850.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,442.80	2,151.75	1,291.05
Cash Retained (M)	13,850.00	13,850.00	13,850.00
(-) Cash Required (M)	-3,442.80	-2,151.75	-1,291.05
(=) Excess Retained (M)	10,407.20	11,698.25	12,558.95
(/) Shares Outstanding (M)	137.88	137.88	137.88
(=) Excess Retained per Share	75.48	84.84	91.09
LTM Dividend per Share	24.40	24.40	24.40
(+) Excess Retained per Share	75.48	84.84	91.09
(=) Adjusted Dividend	99.88	109.24	115.48
WACC / Discount Rate	12.42%	12.42%	12.42%
Growth Rate	2.44%	3.44%	4.44%
Fair Value	$1,024.92	$1,257.97	$1,510.91
Upside / Downside	-69.96%	-63.13%	-55.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,214.00	17,805.81	18,417.97	19,051.18	19,706.15	20,383.64	20,995.15
Payout Ratio	19.54%	33.63%	47.73%	61.82%	75.91%	90.00%	92.50%
Projected Dividends (M)	3,364.00	5,988.77	8,790.04	11,776.85	14,958.63	18,345.28	19,420.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.42%	12.42%	12.42%
Growth Rate	2.44%	3.44%	4.44%
Year 1 PV (M)	5,275.62	5,327.12	5,378.62
Year 2 PV (M)	6,821.22	6,955.05	7,090.18
Year 3 PV (M)	8,050.74	8,288.82	8,531.55
Year 4 PV (M)	9,008.12	9,365.06	9,732.50
Year 5 PV (M)	9,732.01	10,216.39	10,719.87
PV of Terminal Value (M)	109,362.07	114,805.28	120,463.09
Equity Value (M)	148,249.78	154,957.71	161,915.81
Shares Outstanding (M)	137.88	137.88	137.88
Fair Value	$1,075.20	$1,123.85	$1,174.32
Upside / Downside	-68.49%	-67.06%	-65.58%

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

NIKKON Holdings Co.,Ltd. (9072.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener