DDM Analysis: 9304.T

Valuation Snapshot

Stable Growth	$4,418.89 - $19,069.49	$10,749.89
Multi-Stage	$2,714.72 - $2,973.21	$2,841.57
Blended Fair Value	$6,795.73
Current Price	$1,158.00
Upside	486.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	18.55%	12.37%	29.73	23.81	21.16	14.82	13.50	12.70	12.03	13.90	10.59	10.59
YoY Growth	-	-	24.87%	12.51%	42.77%	9.81%	6.31%	5.50%	-13.41%	31.25%	0.00%	14.29%
Dividend Yield	-	-	2.95%	2.86%	3.03%	2.79%	2.55%	2.45%	2.82%	3.22%	2.33%	3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,548.00
(-) Cash Dividends Paid (M)	2,034.00
(=) Cash Retained (M)	3,514.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,109.60	693.50	416.10
Cash Retained (M)	3,514.00	3,514.00	3,514.00
(-) Cash Required (M)	-1,109.60	-693.50	-416.10
(=) Excess Retained (M)	2,404.40	2,820.50	3,097.90
(/) Shares Outstanding (M)	57.42	57.42	57.42
(=) Excess Retained per Share	41.87	49.12	53.95
LTM Dividend per Share	35.42	35.42	35.42
(+) Excess Retained per Share	41.87	49.12	53.95
(=) Adjusted Dividend	77.30	84.54	89.37
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	4.68%	5.68%	6.68%
Fair Value	$4,418.89	$10,749.89	$19,069.49
Upside / Downside	281.60%	828.31%	1,546.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,548.00	5,863.34	6,196.60	6,548.81	6,921.03	7,314.41	7,533.85
Payout Ratio	36.66%	47.33%	58.00%	68.66%	79.33%	90.00%	92.50%
Projected Dividends (M)	2,034.00	2,775.09	3,593.85	4,496.72	5,490.62	6,582.97	6,968.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	4.68%	5.68%	6.68%
Year 1 PV (M)	2,580.70	2,605.35	2,630.00
Year 2 PV (M)	3,108.00	3,167.66	3,227.89
Year 3 PV (M)	3,616.40	3,721.04	3,827.67
Year 4 PV (M)	4,106.41	4,265.58	4,429.33
Year 5 PV (M)	4,578.50	4,801.40	5,032.90
PV of Terminal Value (M)	137,890.64	144,603.73	151,575.77
Equity Value (M)	155,880.66	163,164.76	170,723.56
Shares Outstanding (M)	57.42	57.42	57.42
Fair Value	$2,714.72	$2,841.57	$2,973.21
Upside / Downside	134.43%	145.39%	156.75%

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

The Shibusawa Warehouse Co., Ltd. (9304.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener