DDM Analysis: 9902.T

Valuation Snapshot

Stable Growth	$7,587.83 - $33,806.48	$17,787.10
Multi-Stage	$4,705.27 - $5,156.47	$4,926.68
Blended Fair Value	$11,356.89
Current Price	$2,721.00
Upside	317.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.14%	15.04%	96.77	69.08	69.01	42.48	47.79	47.83	42.51	37.16	34.59	29.31
YoY Growth	-	-	40.08%	0.10%	62.47%	-11.12%	-0.07%	12.50%	14.39%	7.44%	18.01%	23.01%
Dividend Yield	-	-	3.51%	1.82%	2.88%	2.25%	2.22%	2.03%	2.23%	1.74%	1.77%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,062.00
(-) Cash Dividends Paid (M)	986.50
(=) Cash Retained (M)	4,075.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,012.40	632.75	379.65
Cash Retained (M)	4,075.50	4,075.50	4,075.50
(-) Cash Required (M)	-1,012.40	-632.75	-379.65
(=) Excess Retained (M)	3,063.10	3,442.75	3,695.85
(/) Shares Outstanding (M)	29.54	29.54	29.54
(=) Excess Retained per Share	103.68	116.53	125.09
LTM Dividend per Share	33.39	33.39	33.39
(+) Excess Retained per Share	103.68	116.53	125.09
(=) Adjusted Dividend	137.07	149.92	158.48
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	4.66%	5.66%	6.66%
Fair Value	$7,587.83	$17,787.10	$33,806.48
Upside / Downside	178.86%	553.70%	1,142.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,062.00	5,348.35	5,650.91	5,970.58	6,308.33	6,665.19	6,865.14
Payout Ratio	19.49%	33.59%	47.69%	61.80%	75.90%	90.00%	92.50%
Projected Dividends (M)	986.50	1,796.55	2,695.09	3,689.54	4,787.87	5,998.67	6,350.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	4.66%	5.66%	6.66%
Year 1 PV (M)	1,670.19	1,686.15	1,702.11
Year 2 PV (M)	2,329.31	2,374.03	2,419.18
Year 3 PV (M)	2,964.51	3,050.30	3,137.73
Year 4 PV (M)	3,576.44	3,715.10	3,857.76
Year 5 PV (M)	4,165.71	4,368.57	4,579.26
PV of Terminal Value (M)	124,310.82	130,364.37	136,651.48
Equity Value (M)	139,016.97	145,558.52	152,347.52
Shares Outstanding (M)	29.54	29.54	29.54
Fair Value	$4,705.27	$4,926.68	$5,156.47
Upside / Downside	72.92%	81.06%	89.51%

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

NICHIDEN Corporation (9902.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener