DDM Analysis: 4577.T

Valuation Snapshot

Stable Growth	$2,135.49 - $6,268.02	$3,365.43
Multi-Stage	$3,197.94 - $3,516.58	$3,354.21
Blended Fair Value	$3,359.82
Current Price	$1,232.00
Upside	172.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.73%	7.91%	43.92	39.91	40.97	29.04	28.96	22.09	19.83	18.15	16.51	16.48
YoY Growth	-	-	10.03%	-2.58%	41.06%	0.29%	31.07%	11.39%	9.25%	9.94%	0.18%	-19.64%
Dividend Yield	-	-	3.56%	3.36%	3.58%	2.40%	1.76%	1.41%	1.42%	1.25%	1.31%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,987.00
(-) Cash Dividends Paid (M)	232.00
(=) Cash Retained (M)	1,755.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	397.40	248.38	149.03
Cash Retained (M)	1,755.00	1,755.00	1,755.00
(-) Cash Required (M)	-397.40	-248.38	-149.03
(=) Excess Retained (M)	1,357.60	1,506.63	1,605.98
(/) Shares Outstanding (M)	22.73	22.73	22.73
(=) Excess Retained per Share	59.74	66.30	70.67
LTM Dividend per Share	10.21	10.21	10.21
(+) Excess Retained per Share	59.74	66.30	70.67
(=) Adjusted Dividend	69.95	76.51	80.88
WACC / Discount Rate	5.39%	5.39%	5.39%
Growth Rate	2.05%	3.05%	4.05%
Fair Value	$2,135.49	$3,365.43	$6,268.02
Upside / Downside	73.33%	173.17%	408.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,987.00	2,047.52	2,109.88	2,174.14	2,240.36	2,308.60	2,377.86
Payout Ratio	11.68%	27.34%	43.01%	58.67%	74.34%	90.00%	92.50%
Projected Dividends (M)	232.00	559.81	907.37	1,275.58	1,665.38	2,077.74	2,199.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.39%	5.39%	5.39%
Growth Rate	2.05%	3.05%	4.05%
Year 1 PV (M)	526.03	531.18	536.34
Year 2 PV (M)	801.18	816.95	832.89
Year 3 PV (M)	1,058.34	1,089.76	1,121.79
Year 4 PV (M)	1,298.38	1,350.03	1,403.20
Year 5 PV (M)	1,522.14	1,598.19	1,677.26
PV of Terminal Value (M)	67,468.42	70,839.64	74,344.29
Equity Value (M)	72,674.48	76,225.76	79,915.77
Shares Outstanding (M)	22.73	22.73	22.73
Fair Value	$3,197.94	$3,354.21	$3,516.58
Upside / Downside	159.57%	172.26%	185.44%

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

Daito Pharmaceutical Co.,Ltd. (4577.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener