DDM Analysis: 7989.T

Valuation Snapshot

Stable Growth	$1,691.15 - $2,727.05	$2,158.08
Multi-Stage	$3,482.81 - $3,832.83	$3,654.40
Blended Fair Value	$2,906.24
Current Price	$1,950.00
Upside	49.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.30%	13.70%	35.04	31.42	29.09	28.02	27.04	27.06	14.61	14.49	14.47	9.69
YoY Growth	-	-	11.52%	7.99%	3.82%	3.61%	-0.05%	85.24%	0.78%	0.15%	49.37%	-0.16%
Dividend Yield	-	-	2.31%	2.14%	2.17%	2.63%	1.96%	2.49%	1.21%	0.94%	1.60%	1.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,192.67
(-) Cash Dividends Paid (M)	1,054.10
(=) Cash Retained (M)	2,138.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	638.53	399.08	239.45
Cash Retained (M)	2,138.57	2,138.57	2,138.57
(-) Cash Required (M)	-638.53	-399.08	-239.45
(=) Excess Retained (M)	1,500.03	1,739.48	1,899.11
(/) Shares Outstanding (M)	20.07	20.07	20.07
(=) Excess Retained per Share	74.74	86.67	94.62
LTM Dividend per Share	52.52	52.52	52.52
(+) Excess Retained per Share	74.74	86.67	94.62
(=) Adjusted Dividend	127.26	139.19	147.14
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	-1.00%	0.00%	1.00%
Fair Value	$1,691.15	$2,158.08	$2,727.05
Upside / Downside	-13.27%	10.67%	39.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,192.67	3,192.52	3,192.37	3,192.21	3,192.06	3,191.91	3,287.67
Payout Ratio	33.02%	44.41%	55.81%	67.21%	78.60%	90.00%	92.50%
Projected Dividends (M)	1,054.10	1,417.90	1,781.65	2,145.38	2,509.06	2,872.72	3,041.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	-1.00%	0.00%	1.00%
Year 1 PV (M)	1,318.73	1,332.05	1,345.37
Year 2 PV (M)	1,541.15	1,572.45	1,604.05
Year 3 PV (M)	1,725.99	1,778.82	1,832.72
Year 4 PV (M)	1,877.40	1,954.42	2,033.78
Year 5 PV (M)	1,999.17	2,102.20	2,209.44
PV of Terminal Value (M)	61,438.88	64,605.34	67,901.02
Equity Value (M)	69,901.32	73,345.27	76,926.38
Shares Outstanding (M)	20.07	20.07	20.07
Fair Value	$3,482.81	$3,654.40	$3,832.83
Upside / Downside	78.61%	87.41%	96.56%

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

Periods / Units / Analysis

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Tachikawa Corporation (7989.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener