DDM Analysis: 4553.T

Valuation Snapshot

Stable Growth	$34,271.46 - $83,404.51	$78,162.24
Multi-Stage	$12,004.45 - $13,148.20	$12,565.79
Blended Fair Value	$45,364.01
Current Price	$2,952.00
Upside	1,436.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.40%	8.76%	59.99	59.97	62.97	48.98	44.00	41.99	31.67	31.63	31.65	35.65
YoY Growth	-	-	0.03%	-4.77%	28.58%	11.31%	4.79%	32.58%	0.13%	-0.06%	-11.23%	37.65%
Dividend Yield	-	-	2.01%	2.03%	3.56%	1.99%	1.63%	2.11%	1.12%	1.60%	1.81%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,645.00
(-) Cash Dividends Paid (M)	3,497.00
(=) Cash Retained (M)	17,148.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,129.00	2,580.63	1,548.38
Cash Retained (M)	17,148.00	17,148.00	17,148.00
(-) Cash Required (M)	-4,129.00	-2,580.63	-1,548.38
(=) Excess Retained (M)	13,019.00	14,567.38	15,599.63
(/) Shares Outstanding (M)	49.23	49.23	49.23
(=) Excess Retained per Share	264.47	295.92	316.89
LTM Dividend per Share	71.04	71.04	71.04
(+) Excess Retained per Share	264.47	295.92	316.89
(=) Adjusted Dividend	335.51	366.96	387.93
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$34,271.46	$78,162.24	$83,404.51
Upside / Downside	1,060.96%	2,547.77%	2,725.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,645.00	21,986.93	23,416.08	24,938.12	26,559.10	28,285.44	29,134.00
Payout Ratio	16.94%	31.55%	46.16%	60.78%	75.39%	90.00%	92.50%
Projected Dividends (M)	3,497.00	6,937.09	10,809.62	15,156.26	20,022.30	25,456.90	26,948.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6,450.55	6,511.69	6,572.84
Year 2 PV (M)	9,346.51	9,524.53	9,704.24
Year 3 PV (M)	12,185.70	12,535.51	12,891.95
Year 4 PV (M)	14,968.97	15,544.64	16,136.75
Year 5 PV (M)	17,697.13	18,551.91	19,439.40
PV of Terminal Value (M)	530,297.24	555,910.80	582,504.65
Equity Value (M)	590,946.11	618,579.08	647,249.82
Shares Outstanding (M)	49.23	49.23	49.23
Fair Value	$12,004.45	$12,565.79	$13,148.20
Upside / Downside	306.65%	325.67%	345.40%

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

Towa Pharmaceutical Co., Ltd. (4553.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener