DDM Analysis: 5989.T

Valuation Snapshot

Stable Growth	$4,226.12 - $7,217.82	$5,523.13
Multi-Stage	$7,537.03 - $8,292.79	$7,907.58
Blended Fair Value	$6,715.36
Current Price	$1,287.00
Upside	421.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.31%	-0.59%	20.71	18.71	24.76	25.72	24.69	25.82	25.82	24.80	21.91	21.98
YoY Growth	-	-	10.73%	-24.47%	-3.70%	4.14%	-4.37%	0.00%	4.12%	13.18%	-0.32%	0.00%
Dividend Yield	-	-	1.61%	1.87%	3.32%	4.31%	3.26%	4.67%	3.22%	2.04%	1.78%	4.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,684.00
(-) Cash Dividends Paid (M)	1,403.00
(=) Cash Retained (M)	8,281.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,936.80	1,210.50	726.30
Cash Retained (M)	8,281.00	8,281.00	8,281.00
(-) Cash Required (M)	-1,936.80	-1,210.50	-726.30
(=) Excess Retained (M)	6,344.20	7,070.50	7,554.70
(/) Shares Outstanding (M)	28.39	28.39	28.39
(=) Excess Retained per Share	223.48	249.07	266.13
LTM Dividend per Share	49.42	49.42	49.42
(+) Excess Retained per Share	223.48	249.07	266.13
(=) Adjusted Dividend	272.91	298.49	315.55
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	0.08%	1.08%	2.08%
Fair Value	$4,226.12	$5,523.13	$7,217.82
Upside / Downside	228.37%	329.15%	460.83%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,684.00	9,788.30	9,893.73	10,000.29	10,108.00	10,216.88	10,523.38
Payout Ratio	14.49%	29.59%	44.69%	59.80%	74.90%	90.00%	92.50%
Projected Dividends (M)	1,403.00	2,896.38	4,421.77	5,979.69	7,570.65	9,195.19	9,734.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	0.08%	1.08%	2.08%
Year 1 PV (M)	2,691.70	2,718.60	2,745.49
Year 2 PV (M)	3,818.90	3,895.60	3,973.06
Year 3 PV (M)	4,799.44	4,944.75	5,092.97
Year 4 PV (M)	5,646.97	5,876.08	6,112.09
Year 5 PV (M)	6,374.02	6,698.90	7,036.90
PV of Terminal Value (M)	190,628.06	200,344.36	210,452.89
Equity Value (M)	213,959.08	224,478.29	235,413.40
Shares Outstanding (M)	28.39	28.39	28.39
Fair Value	$7,537.03	$7,907.58	$8,292.79
Upside / Downside	485.63%	514.42%	544.35%

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

H-One Co.,Ltd. (5989.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener