DDM Analysis: 3569.T

Valuation Snapshot

Stable Growth	$25,881.02 - $50,988.31	$47,783.52
Multi-Stage	$7,845.21 - $8,591.26	$8,211.36
Blended Fair Value	$27,997.44
Current Price	$3,050.00
Upside	817.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.25%	13.37%	58.46	41.73	39.03	32.68	33.81	35.88	30.34	33.37	25.27	22.24
YoY Growth	-	-	40.06%	6.94%	19.42%	-3.35%	-5.75%	18.24%	-9.08%	32.08%	13.62%	33.40%
Dividend Yield	-	-	2.51%	1.73%	1.59%	1.62%	1.54%	2.64%	1.96%	1.93%	1.43%	2.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,149.00
(-) Cash Dividends Paid (M)	4,022.00
(=) Cash Retained (M)	11,127.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,029.80	1,893.63	1,136.18
Cash Retained (M)	11,127.00	11,127.00	11,127.00
(-) Cash Required (M)	-3,029.80	-1,893.63	-1,136.18
(=) Excess Retained (M)	8,097.20	9,233.38	9,990.83
(/) Shares Outstanding (M)	59.09	59.09	59.09
(=) Excess Retained per Share	137.04	156.27	169.09
LTM Dividend per Share	68.07	68.07	68.07
(+) Excess Retained per Share	137.04	156.27	169.09
(=) Adjusted Dividend	205.11	224.34	237.15
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$25,881.02	$47,783.52	$50,988.31
Upside / Downside	748.56%	1,466.67%	1,571.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,149.00	16,133.69	17,182.37	18,299.23	19,488.68	20,755.44	21,378.11
Payout Ratio	26.55%	39.24%	51.93%	64.62%	77.31%	90.00%	92.50%
Projected Dividends (M)	4,022.00	6,330.81	8,922.77	11,824.93	15,066.68	18,679.90	19,774.75

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,897.68	5,953.58	6,009.49
Year 2 PV (M)	7,743.62	7,891.11	8,040.00
Year 3 PV (M)	9,560.16	9,834.60	10,114.24
Year 4 PV (M)	11,347.66	11,784.06	12,232.93
Year 5 PV (M)	13,106.46	13,739.51	14,396.78
PV of Terminal Value (M)	415,895.74	435,983.66	456,840.39
Equity Value (M)	463,551.32	485,186.52	507,633.82
Shares Outstanding (M)	59.09	59.09	59.09
Fair Value	$7,845.21	$8,211.36	$8,591.26
Upside / Downside	157.22%	169.22%	181.68%

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

Seiren Co.,Ltd. (3569.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener