DDM Analysis: 4540.T

Valuation Snapshot

Stable Growth	$29,681.15 - $72,362.00	$67,813.79
Multi-Stage	$10,558.86 - $11,556.34	$11,048.44
Blended Fair Value	$39,431.11
Current Price	$3,621.00
Upside	988.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.00%	7.17%	119.78	68.06	65.01	65.01	65.01	65.02	64.97	58.48	59.46	59.95
YoY Growth	-	-	75.99%	4.70%	0.00%	0.00%	-0.02%	0.08%	11.10%	-1.65%	-0.82%	0.00%
Dividend Yield	-	-	3.45%	1.65%	2.44%	2.13%	1.86%	2.31%	2.11%	1.63%	1.30%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,403.00
(-) Cash Dividends Paid (M)	10,382.00
(=) Cash Retained (M)	17,021.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,480.60	3,425.38	2,055.23
Cash Retained (M)	17,021.00	17,021.00	17,021.00
(-) Cash Required (M)	-5,480.60	-3,425.38	-2,055.23
(=) Excess Retained (M)	11,540.40	13,595.63	14,965.78
(/) Shares Outstanding (M)	75.31	75.31	75.31
(=) Excess Retained per Share	153.23	180.52	198.72
LTM Dividend per Share	137.85	137.85	137.85
(+) Excess Retained per Share	153.23	180.52	198.72
(=) Adjusted Dividend	291.09	318.37	336.57
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$29,681.15	$67,813.79	$72,362.00
Upside / Downside	719.69%	1,772.79%	1,898.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,403.00	29,184.20	31,081.17	33,101.44	35,253.04	37,544.48	38,670.82
Payout Ratio	37.89%	48.31%	58.73%	69.15%	79.58%	90.00%	92.50%
Projected Dividends (M)	10,382.00	14,098.62	18,254.53	22,891.15	28,053.41	33,790.04	35,770.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,109.57	13,233.83	13,358.10
Year 2 PV (M)	15,783.19	16,083.81	16,387.27
Year 3 PV (M)	18,403.63	18,931.94	19,470.25
Year 4 PV (M)	20,971.69	21,778.21	22,607.76
Year 5 PV (M)	23,488.14	24,622.62	25,800.53
PV of Terminal Value (M)	703,459.35	737,436.70	772,714.45
Equity Value (M)	795,215.58	832,087.12	870,338.36
Shares Outstanding (M)	75.31	75.31	75.31
Fair Value	$10,558.86	$11,048.44	$11,556.34
Upside / Downside	191.60%	205.12%	219.15%

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

Analysis Mode

Ticker

Industry

Sector

Tsumura & Co. (4540.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener