DDM Analysis: 7942.T

Valuation Snapshot

Stable Growth	$7,153.81 - $40,003.22	$13,655.66
Multi-Stage	$5,897.23 - $6,463.23	$6,174.95
Blended Fair Value	$9,915.31
Current Price	$1,941.00
Upside	410.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.06%	8.89%	79.98	56.85	56.85	56.85	56.85	56.85	56.85	62.54	51.17	34.11
YoY Growth	-	-	40.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-9.09%	22.22%	50.00%	0.00%
Dividend Yield	-	-	4.24%	2.46%	3.04%	4.08%	3.56%	3.90%	2.71%	1.87%	1.51%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,349.00
(-) Cash Dividends Paid (M)	2,096.00
(=) Cash Retained (M)	3,253.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,069.80	668.63	401.18
Cash Retained (M)	3,253.00	3,253.00	3,253.00
(-) Cash Required (M)	-1,069.80	-668.63	-401.18
(=) Excess Retained (M)	2,183.20	2,584.38	2,851.83
(/) Shares Outstanding (M)	26.21	26.21	26.21
(=) Excess Retained per Share	83.30	98.61	108.82
LTM Dividend per Share	79.98	79.98	79.98
(+) Excess Retained per Share	83.30	98.61	108.82
(=) Adjusted Dividend	163.28	178.59	188.79
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.94%	4.94%	5.94%
Fair Value	$7,153.81	$13,655.66	$40,003.22
Upside / Downside	268.56%	603.54%	1,960.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,349.00	5,613.49	5,891.05	6,182.34	6,488.03	6,808.84	7,013.10
Payout Ratio	39.18%	49.35%	59.51%	69.67%	79.84%	90.00%	92.50%
Projected Dividends (M)	2,096.00	2,770.14	3,505.82	4,307.48	5,179.85	6,127.95	6,487.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	3.94%	4.94%	5.94%
Year 1 PV (M)	2,580.72	2,605.54	2,630.37
Year 2 PV (M)	3,042.76	3,101.58	3,160.98
Year 3 PV (M)	3,482.89	3,584.38	3,687.83
Year 4 PV (M)	3,901.87	4,054.20	4,210.95
Year 5 PV (M)	4,300.41	4,511.29	4,730.36
PV of Terminal Value (M)	137,243.99	143,974.02	150,965.53
Equity Value (M)	154,552.63	161,831.03	169,386.02
Shares Outstanding (M)	26.21	26.21	26.21
Fair Value	$5,897.23	$6,174.95	$6,463.23
Upside / Downside	203.82%	218.13%	232.98%

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

Analysis Mode

Ticker

Industry

Sector

JSP Corporation (7942.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener