DDM Analysis: 3291.T

Valuation Snapshot

Stable Growth	$2,178.98 - $3,624.66	$2,816.98
Multi-Stage	$3,672.24 - $4,039.38	$3,852.25
Blended Fair Value	$3,334.62
Current Price	$2,361.50
Upside	41.21%
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	7.14%	9.61%	90.82	91.12	92.98	91.34	64.37	64.34	63.30	63.33	47.72	39.42
YoY Growth	-	-	-0.32%	-2.01%	1.80%	41.90%	0.04%	1.65%	-0.05%	32.69%	21.05%	8.66%
Dividend Yield	-	-	4.47%	4.35%	3.83%	4.37%	2.25%	3.90%	3.51%	2.96%	2.55%	1.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	51,962.00
(-) Cash Dividends Paid (M)	6,307.50
(=) Cash Retained (M)	45,654.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,392.40	6,495.25	3,897.15
Cash Retained (M)	45,654.50	45,654.50	45,654.50
(-) Cash Required (M)	-10,392.40	-6,495.25	-3,897.15
(=) Excess Retained (M)	35,262.10	39,159.25	41,757.35
(/) Shares Outstanding (M)	277.82	277.82	277.82
(=) Excess Retained per Share	126.92	140.95	150.30
LTM Dividend per Share	22.70	22.70	22.70
(+) Excess Retained per Share	126.92	140.95	150.30
(=) Adjusted Dividend	149.63	163.65	173.01
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	0.08%	1.08%	2.08%
Fair Value	$2,178.98	$2,816.98	$3,624.66
Upside / Downside	-7.73%	19.29%	53.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	51,962.00	52,522.91	53,089.87	53,662.94	54,242.21	54,827.73	56,472.56
Payout Ratio	12.14%	27.71%	43.28%	58.86%	74.43%	90.00%	92.50%
Projected Dividends (M)	6,307.50	14,554.59	22,979.00	31,583.58	40,371.25	49,344.96	52,237.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	0.08%	1.08%	2.08%
Year 1 PV (M)	13,473.93	13,608.56	13,743.19
Year 2 PV (M)	19,693.35	20,088.87	20,488.32
Year 3 PV (M)	25,057.86	25,816.53	26,590.36
Year 4 PV (M)	29,651.66	30,854.67	32,093.92
Year 5 PV (M)	33,551.65	35,261.73	37,040.85
PV of Terminal Value (M)	898,799.61	944,610.30	992,270.16
Equity Value (M)	1,020,228.06	1,070,240.66	1,122,226.80
Shares Outstanding (M)	277.82	277.82	277.82
Fair Value	$3,672.24	$3,852.25	$4,039.38
Upside / Downside	55.50%	63.13%	71.05%

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

Iida Group Holdings Co., Ltd. (3291.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener