DDM Analysis: 3391.T

Valuation Snapshot

Stable Growth	$22,153.41 - $57,724.20	$54,096.03
Multi-Stage	$8,315.35 - $9,096.54	$8,698.79
Blended Fair Value	$31,397.41
Current Price	$2,250.50
Upside	1,295.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.27%	14.97%	143.62	137.78	99.42	82.95	87.52	73.73	73.59	76.75	57.82	47.07
YoY Growth	-	-	4.23%	38.59%	19.86%	-5.23%	18.71%	0.18%	-4.11%	32.74%	22.83%	32.22%
Dividend Yield	-	-	6.38%	8.06%	4.66%	5.35%	3.16%	2.60%	3.18%	3.02%	2.21%	2.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,365.00
(-) Cash Dividends Paid (M)	14,035.00
(=) Cash Retained (M)	14,330.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,673.00	3,545.63	2,127.38
Cash Retained (M)	14,330.00	14,330.00	14,330.00
(-) Cash Required (M)	-5,673.00	-3,545.63	-2,127.38
(=) Excess Retained (M)	8,657.00	10,784.38	12,202.63
(/) Shares Outstanding (M)	97.72	97.72	97.72
(=) Excess Retained per Share	88.59	110.35	124.87
LTM Dividend per Share	143.62	143.62	143.62
(+) Excess Retained per Share	88.59	110.35	124.87
(=) Adjusted Dividend	232.20	253.97	268.48
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,153.41	$54,096.03	$57,724.20
Upside / Downside	884.38%	2,303.73%	2,464.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,365.00	30,208.73	32,172.29	34,263.49	36,490.62	38,862.51	40,028.38
Payout Ratio	49.48%	57.58%	65.69%	73.79%	81.90%	90.00%	92.50%
Projected Dividends (M)	14,035.00	17,395.39	21,133.33	25,283.71	29,884.36	34,976.26	37,026.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.61%	6.61%	6.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	16,164.27	16,317.49	16,470.70
Year 2 PV (M)	18,247.86	18,595.43	18,946.28
Year 3 PV (M)	20,286.49	20,868.84	21,462.23
Year 4 PV (M)	22,280.85	23,137.71	24,019.05
Year 5 PV (M)	24,231.67	25,402.06	26,617.26
PV of Terminal Value (M)	711,405.33	745,766.48	781,442.70
Equity Value (M)	812,616.47	850,088.01	888,958.23
Shares Outstanding (M)	97.72	97.72	97.72
Fair Value	$8,315.35	$8,698.79	$9,096.54
Upside / Downside	269.49%	286.53%	304.20%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tsuruha Holdings Inc. (3391.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener