DDM Analysis: 3543.T

Valuation Snapshot

Stable Growth	$1,817.53 - $3,278.66	$2,428.08
Multi-Stage	$2,890.29 - $3,173.33	$3,029.11
Blended Fair Value	$2,728.59
Current Price	$2,832.00
Upside	-3.65%
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	1.55%	0.00%	54.18	52.51	52.66	46.53	44.62	50.17	49.45	48.80	23.70	0.00
YoY Growth	-	-	3.18%	-0.29%	13.18%	4.29%	-11.07%	1.46%	1.34%	105.88%	0.00%	0.00%
Dividend Yield	-	-	1.91%	1.99%	1.99%	2.10%	2.21%	2.70%	2.40%	2.28%	1.20%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,912.00
(-) Cash Dividends Paid (M)	2,458.00
(=) Cash Retained (M)	3,454.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,182.40	739.00	443.40
Cash Retained (M)	3,454.00	3,454.00	3,454.00
(-) Cash Required (M)	-1,182.40	-739.00	-443.40
(=) Excess Retained (M)	2,271.60	2,715.00	3,010.60
(/) Shares Outstanding (M)	45.50	45.50	45.50
(=) Excess Retained per Share	49.93	59.67	66.17
LTM Dividend per Share	54.03	54.03	54.03
(+) Excess Retained per Share	49.93	59.67	66.17
(=) Adjusted Dividend	103.96	113.70	120.20
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	0.97%	1.97%	2.97%
Fair Value	$1,817.53	$2,428.08	$3,278.66
Upside / Downside	-35.82%	-14.26%	15.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,912.00	6,028.18	6,146.64	6,267.44	6,390.60	6,516.19	6,711.67
Payout Ratio	41.58%	51.26%	60.95%	70.63%	80.32%	90.00%	92.50%
Projected Dividends (M)	2,458.00	3,090.12	3,746.13	4,426.73	5,132.63	5,864.57	6,208.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	0.97%	1.97%	2.97%
Year 1 PV (M)	2,866.60	2,894.99	2,923.39
Year 2 PV (M)	3,223.80	3,287.97	3,352.78
Year 3 PV (M)	3,533.95	3,640.00	3,748.15
Year 4 PV (M)	3,801.11	3,953.96	4,111.36
Year 5 PV (M)	4,029.02	4,232.54	4,444.20
PV of Terminal Value (M)	114,043.51	119,804.16	125,795.29
Equity Value (M)	131,498.00	137,813.63	144,375.17
Shares Outstanding (M)	45.50	45.50	45.50
Fair Value	$2,890.29	$3,029.11	$3,173.33
Upside / Downside	2.06%	6.96%	12.05%

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

KOMEDA Holdings Co., Ltd. (3543.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener