DDM Analysis: 7965.T

Valuation Snapshot

Stable Growth	$1,599.54 - $3,410.97	$2,275.37
Multi-Stage	$2,218.36 - $2,434.98	$2,324.62
Blended Fair Value	$2,299.99
Current Price	$1,751.00
Upside	31.35%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.97%	15.59%	35.23	35.23	37.26	28.99	26.93	28.99	26.89	23.76	22.74	14.47
YoY Growth	-	-	0.00%	-5.47%	28.53%	7.68%	-7.13%	7.80%	13.22%	4.44%	57.14%	75.00%
Dividend Yield	-	-	2.30%	2.52%	2.26%	2.00%	1.51%	1.74%	2.26%	1.77%	1.52%	0.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,726.00
(-) Cash Dividends Paid (M)	2,081.50
(=) Cash Retained (M)	3,644.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,145.20	715.75	429.45
Cash Retained (M)	3,644.50	3,644.50	3,644.50
(-) Cash Required (M)	-1,145.20	-715.75	-429.45
(=) Excess Retained (M)	2,499.30	2,928.75	3,215.05
(/) Shares Outstanding (M)	65.29	65.29	65.29
(=) Excess Retained per Share	38.28	44.86	49.24
LTM Dividend per Share	31.88	31.88	31.88
(+) Excess Retained per Share	38.28	44.86	49.24
(=) Adjusted Dividend	70.16	76.74	81.12
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	1.97%	2.97%	3.97%
Fair Value	$1,599.54	$2,275.37	$3,410.97
Upside / Downside	-8.65%	29.95%	94.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,726.00	5,896.16	6,071.38	6,251.81	6,437.60	6,628.91	6,827.78
Payout Ratio	36.35%	47.08%	57.81%	68.54%	79.27%	90.00%	92.50%
Projected Dividends (M)	2,081.50	2,776.00	3,509.93	4,285.04	5,103.11	5,966.02	6,315.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	1.97%	2.97%	3.97%
Year 1 PV (M)	2,582.60	2,607.93	2,633.25
Year 2 PV (M)	3,037.91	3,097.79	3,158.25
Year 3 PV (M)	3,450.40	3,552.91	3,657.43
Year 4 PV (M)	3,822.87	3,975.04	4,131.72
Year 5 PV (M)	4,157.93	4,365.85	4,582.00
PV of Terminal Value (M)	127,787.26	134,177.18	140,820.20
Equity Value (M)	144,838.98	151,776.70	158,982.86
Shares Outstanding (M)	65.29	65.29	65.29
Fair Value	$2,218.36	$2,324.62	$2,434.98
Upside / Downside	26.69%	32.76%	39.06%

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

Zojirushi Corporation (7965.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener