DDM Analysis: 9435.T

Valuation Snapshot

Stable Growth	$28,668.15 - $48,194.15	$37,220.64
Multi-Stage	$23,408.92 - $25,500.09	$24,435.91
Blended Fair Value	$30,828.27
Current Price	$42,560.00
Upside	-27.57%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.11%	15.19%	687.68	590.66	540.85	497.14	461.80	406.17	353.40	302.09	233.46	185.04
YoY Growth	-	-	16.43%	9.21%	8.79%	7.65%	13.70%	14.93%	16.99%	29.40%	26.17%	10.64%
Dividend Yield	-	-	1.62%	1.97%	2.63%	3.57%	2.37%	1.65%	1.49%	1.55%	1.98%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	99,794.00
(-) Cash Dividends Paid (M)	29,166.00
(=) Cash Retained (M)	70,628.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19,958.80	12,474.25	7,484.55
Cash Retained (M)	70,628.00	70,628.00	70,628.00
(-) Cash Required (M)	-19,958.80	-12,474.25	-7,484.55
(=) Excess Retained (M)	50,669.20	58,153.75	63,143.45
(/) Shares Outstanding (M)	43.95	43.95	43.95
(=) Excess Retained per Share	1,152.95	1,323.26	1,436.79
LTM Dividend per Share	663.66	663.66	663.66
(+) Excess Retained per Share	1,152.95	1,323.26	1,436.79
(=) Adjusted Dividend	1,816.60	1,986.91	2,100.45
WACC / Discount Rate	12.19%	12.19%	12.19%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$28,668.15	$37,220.64	$48,194.15
Upside / Downside	-32.64%	-12.55%	13.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	99,794.00	106,280.61	113,188.85	120,546.12	128,381.62	136,726.43	140,828.22
Payout Ratio	29.23%	41.38%	53.54%	65.69%	77.85%	90.00%	92.50%
Projected Dividends (M)	29,166.00	43,979.94	60,596.47	79,187.33	99,938.98	123,053.79	130,266.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.19%	12.19%	12.19%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	38,834.88	39,202.99	39,571.09
Year 2 PV (M)	47,247.85	48,147.79	49,056.22
Year 3 PV (M)	54,520.25	56,085.33	57,680.08
Year 4 PV (M)	60,758.13	63,094.72	65,498.06
Year 5 PV (M)	66,058.97	69,249.65	72,562.43
PV of Terminal Value (M)	761,343.51	798,116.69	836,297.26
Equity Value (M)	1,028,763.60	1,073,897.16	1,120,665.14
Shares Outstanding (M)	43.95	43.95	43.95
Fair Value	$23,408.92	$24,435.91	$25,500.09
Upside / Downside	-45.00%	-42.58%	-40.08%

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

Hikari Tsushin, Inc. (9435.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener