DDM Analysis: 4739.T

Valuation Snapshot

Stable Growth	$7,197.18 - $31,931.87	$16,947.15
Multi-Stage	$3,757.87 - $4,107.24	$3,929.37
Blended Fair Value	$10,438.26
Current Price	$4,313.00
Upside	142.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	16.32%	13.28%	90.52	67.52	62.05	53.49	47.77	42.51	37.52	31.89	28.66	28.32
YoY Growth	-	-	34.07%	8.82%	15.98%	11.99%	12.37%	13.30%	17.64%	11.29%	1.19%	8.83%
Dividend Yield	-	-	2.49%	2.03%	1.80%	1.32%	1.69%	2.22%	1.91%	2.90%	1.88%	2.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	37,107.00
(-) Cash Dividends Paid (M)	18,749.00
(=) Cash Retained (M)	18,358.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,421.40	4,638.38	2,783.03
Cash Retained (M)	18,358.00	18,358.00	18,358.00
(-) Cash Required (M)	-7,421.40	-4,638.38	-2,783.03
(=) Excess Retained (M)	10,936.60	13,719.63	15,574.98
(/) Shares Outstanding (M)	231.11	231.11	231.11
(=) Excess Retained per Share	47.32	59.37	67.39
LTM Dividend per Share	81.13	81.13	81.13
(+) Excess Retained per Share	47.32	59.37	67.39
(=) Adjusted Dividend	128.45	140.49	148.52
WACC / Discount Rate	7.38%	7.38%	7.38%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,197.18	$16,947.15	$31,931.87
Upside / Downside	66.87%	292.93%	640.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	37,107.00	39,518.96	42,087.69	44,823.39	47,736.91	50,839.81	52,365.00
Payout Ratio	50.53%	58.42%	66.32%	74.21%	82.11%	90.00%	92.50%
Projected Dividends (M)	18,749.00	23,087.56	27,910.92	33,263.77	39,194.56	45,755.83	48,437.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.38%	7.38%	7.38%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	21,298.34	21,500.22	21,702.10
Year 2 PV (M)	23,752.52	24,204.94	24,661.62
Year 3 PV (M)	26,114.08	26,863.72	27,627.58
Year 4 PV (M)	28,385.53	29,477.15	30,599.97
Year 5 PV (M)	30,569.28	32,045.79	33,578.81
PV of Terminal Value (M)	738,348.50	774,011.01	811,038.41
Equity Value (M)	868,468.26	908,102.84	949,208.49
Shares Outstanding (M)	231.11	231.11	231.11
Fair Value	$3,757.87	$3,929.37	$4,107.24
Upside / Downside	-12.87%	-8.89%	-4.77%

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

ITOCHU Techno-Solutions Corporation (4739.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener