DDM Analysis: 4307.T

Valuation Snapshot

Stable Growth	$19,678.63 - $35,332.49	$33,111.72
Multi-Stage	$5,597.12 - $6,128.02	$5,857.68
Blended Fair Value	$19,484.70
Current Price	$5,673.00
Upside	243.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.42%	10.62%	58.21	48.20	44.33	39.57	35.48	33.90	37.34	36.38	31.93	28.75
YoY Growth	-	-	20.77%	8.71%	12.03%	11.52%	4.69%	-9.23%	2.66%	13.92%	11.08%	35.54%
Dividend Yield	-	-	1.01%	1.06%	1.12%	1.10%	0.97%	1.16%	2.09%	2.03%	2.16%	2.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	101,673.00
(-) Cash Dividends Paid (M)	36,053.00
(=) Cash Retained (M)	65,620.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20,334.60	12,709.13	7,625.48
Cash Retained (M)	65,620.00	65,620.00	65,620.00
(-) Cash Required (M)	-20,334.60	-12,709.13	-7,625.48
(=) Excess Retained (M)	45,285.40	52,910.88	57,994.53
(/) Shares Outstanding (M)	572.28	572.28	572.28
(=) Excess Retained per Share	79.13	92.46	101.34
LTM Dividend per Share	63.00	63.00	63.00
(+) Excess Retained per Share	79.13	92.46	101.34
(=) Adjusted Dividend	142.13	155.45	164.34
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$19,678.63	$33,111.72	$35,332.49
Upside / Downside	246.88%	483.67%	522.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	101,673.00	108,281.75	115,320.06	122,815.86	130,798.89	139,300.82	143,479.85
Payout Ratio	35.46%	46.37%	57.28%	68.18%	79.09%	90.00%	92.50%
Projected Dividends (M)	36,053.00	50,207.87	66,050.55	83,740.65	103,451.40	125,370.74	132,718.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	46,805.49	47,249.14	47,692.79
Year 2 PV (M)	57,401.91	58,495.26	59,598.92
Year 3 PV (M)	67,843.96	69,791.52	71,775.99
Year 4 PV (M)	78,133.31	81,138.09	84,228.73
Year 5 PV (M)	88,271.60	92,535.15	96,961.88
PV of Terminal Value (M)	2,864,683.18	3,003,048.45	3,146,709.28
Equity Value (M)	3,203,139.44	3,352,257.61	3,506,967.59
Shares Outstanding (M)	572.28	572.28	572.28
Fair Value	$5,597.12	$5,857.68	$6,128.02
Upside / Downside	-1.34%	3.26%	8.02%

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

Nomura Research Institute, Ltd. (4307.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener