DDM Analysis: 9982.T

Valuation Snapshot

Stable Growth	$1,871.31 - $3,034.85	$2,393.88
Multi-Stage	$12,265.62 - $13,587.94	$12,913.18
Blended Fair Value	$7,653.53
Current Price	$1,737.00
Upside	340.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.21%	-3.18%	30.23	20.60	20.60	20.71	31.35	41.65	41.76	41.76	41.65	41.76
YoY Growth	-	-	46.74%	0.00%	-0.54%	-33.93%	-24.73%	-0.27%	0.00%	0.27%	-0.27%	0.00%
Dividend Yield	-	-	1.91%	1.84%	2.18%	2.01%	1.73%	2.45%	2.36%	1.78%	1.83%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,607.00
(-) Cash Dividends Paid (M)	309.00
(=) Cash Retained (M)	1,298.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	321.40	200.88	120.53
Cash Retained (M)	1,298.00	1,298.00	1,298.00
(-) Cash Required (M)	-321.40	-200.88	-120.53
(=) Excess Retained (M)	976.60	1,097.13	1,177.48
(/) Shares Outstanding (M)	8.93	8.93	8.93
(=) Excess Retained per Share	109.33	122.83	131.82
LTM Dividend per Share	34.59	34.59	34.59
(+) Excess Retained per Share	109.33	122.83	131.82
(=) Adjusted Dividend	143.93	157.42	166.42
WACC / Discount Rate	2.91%	2.91%	2.91%
Growth Rate	-4.44%	-3.44%	-2.44%
Fair Value	$1,871.31	$2,393.88	$3,034.85
Upside / Downside	7.73%	37.82%	74.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,607.00	1,551.65	1,498.22	1,446.62	1,396.80	1,348.69	1,389.15
Payout Ratio	19.23%	33.38%	47.54%	61.69%	75.85%	90.00%	92.50%
Projected Dividends (M)	309.00	517.98	712.21	892.44	1,059.41	1,213.82	1,284.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.91%	2.91%	2.91%
Growth Rate	-4.44%	-3.44%	-2.44%
Year 1 PV (M)	498.15	503.36	508.57
Year 2 PV (M)	658.70	672.56	686.56
Year 3 PV (M)	793.78	818.96	844.67
Year 4 PV (M)	906.20	944.73	984.48
Year 5 PV (M)	998.52	1,051.87	1,107.48
PV of Terminal Value (M)	105,704.03	111,352.02	117,238.89
Equity Value (M)	109,559.37	115,343.49	121,370.65
Shares Outstanding (M)	8.93	8.93	8.93
Fair Value	$12,265.62	$12,913.18	$13,587.94
Upside / Downside	606.14%	643.42%	682.27%

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

Takihyo Co., Ltd. (9982.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener