DDM Analysis: 7287.T

Valuation Snapshot

Stable Growth	$3,567.81 - $9,332.17	$5,432.38
Multi-Stage	$4,040.89 - $4,432.53	$4,233.03
Blended Fair Value	$4,832.70
Current Price	$1,776.00
Upside	172.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.78%	4.90%	51.20	41.83	41.81	41.77	39.69	44.65	44.62	34.72	34.72	34.70
YoY Growth	-	-	22.41%	0.04%	0.08%	5.24%	-11.10%	0.08%	28.49%	0.00%	0.05%	9.33%
Dividend Yield	-	-	3.59%	2.82%	4.27%	4.84%	3.35%	3.56%	2.33%	1.66%	1.54%	2.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,107.00
(-) Cash Dividends Paid (M)	2,907.00
(=) Cash Retained (M)	6,200.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,821.40	1,138.38	683.03
Cash Retained (M)	6,200.00	6,200.00	6,200.00
(-) Cash Required (M)	-1,821.40	-1,138.38	-683.03
(=) Excess Retained (M)	4,378.60	5,061.63	5,516.98
(/) Shares Outstanding (M)	57.72	57.72	57.72
(=) Excess Retained per Share	75.87	87.70	95.59
LTM Dividend per Share	50.37	50.37	50.37
(+) Excess Retained per Share	75.87	87.70	95.59
(=) Adjusted Dividend	126.23	138.07	145.96
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.90%	3.90%	4.90%
Fair Value	$3,567.81	$5,432.38	$9,332.17
Upside / Downside	100.89%	205.88%	425.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,107.00	9,461.90	9,830.64	10,213.74	10,611.77	11,025.32	11,356.08
Payout Ratio	31.92%	43.54%	55.15%	66.77%	78.38%	90.00%	92.50%
Projected Dividends (M)	2,907.00	4,119.37	5,421.82	6,819.53	8,317.94	9,922.78	10,504.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.90%	3.90%	4.90%
Year 1 PV (M)	3,829.37	3,866.59	3,903.80
Year 2 PV (M)	4,685.31	4,776.82	4,869.22
Year 3 PV (M)	5,478.28	5,639.56	5,803.97
Year 4 PV (M)	6,211.58	6,456.60	6,708.78
Year 5 PV (M)	6,888.37	7,229.66	7,584.35
PV of Terminal Value (M)	206,129.11	216,341.98	226,955.70
Equity Value (M)	233,222.03	244,311.21	255,825.83
Shares Outstanding (M)	57.72	57.72	57.72
Fair Value	$4,040.89	$4,233.03	$4,432.53
Upside / Downside	127.53%	138.35%	149.58%

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

Nippon Seiki Co., Ltd. (7287.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener