DDM Analysis: 9722.T

Valuation Snapshot

Stable Growth	$12,868.61 - $25,391.69	$17,794.60
Multi-Stage	$19,950.16 - $21,940.34	$20,926.12
Blended Fair Value	$19,360.36
Current Price	$10,490.00
Upside	84.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.72%	3.30%	55.32	66.42	13.02	0.00	30.04	39.97	39.97	39.97	39.97	39.97
YoY Growth	-	-	-16.71%	410.26%	0.00%	-100.00%	-24.84%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.57%	0.90%	0.39%	0.00%	1.56%	2.56%	1.46%	1.25%	1.15%	0.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,457.00
(-) Cash Dividends Paid (M)	559.00
(=) Cash Retained (M)	8,898.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,891.40	1,182.13	709.28
Cash Retained (M)	8,898.00	8,898.00	8,898.00
(-) Cash Required (M)	-1,891.40	-1,182.13	-709.28
(=) Excess Retained (M)	7,006.60	7,715.88	8,188.73
(/) Shares Outstanding (M)	11.98	11.98	11.98
(=) Excess Retained per Share	584.65	643.84	683.29
LTM Dividend per Share	46.64	46.64	46.64
(+) Excess Retained per Share	584.65	643.84	683.29
(=) Adjusted Dividend	631.30	690.48	729.94
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	1.30%	2.30%	3.30%
Fair Value	$12,868.61	$17,794.60	$25,391.69
Upside / Downside	22.68%	69.63%	142.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,457.00	9,674.90	9,897.83	10,125.89	10,359.21	10,597.90	10,915.84
Payout Ratio	5.91%	22.73%	39.55%	56.36%	73.18%	90.00%	92.50%
Projected Dividends (M)	559.00	2,198.99	3,914.25	5,707.40	7,581.10	9,538.11	10,097.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	1.30%	2.30%	3.30%
Year 1 PV (M)	2,048.94	2,069.17	2,089.40
Year 2 PV (M)	3,398.32	3,465.74	3,533.82
Year 3 PV (M)	4,617.01	4,755.09	4,895.90
Year 4 PV (M)	5,714.29	5,943.28	6,179.09
Year 5 PV (M)	6,698.85	7,036.07	7,386.74
PV of Terminal Value (M)	216,609.16	227,513.35	238,852.32
Equity Value (M)	239,086.56	250,782.70	262,937.27
Shares Outstanding (M)	11.98	11.98	11.98
Fair Value	$19,950.16	$20,926.12	$21,940.34
Upside / Downside	90.18%	99.49%	109.15%

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

Fujita Kanko Inc. (9722.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener