DDM Analysis: 7483.T

Valuation Snapshot

Stable Growth	$22,142.71 - $44,062.47	$41,292.99
Multi-Stage	$6,811.05 - $7,455.90	$7,127.55
Blended Fair Value	$24,210.27
Current Price	$2,825.00
Upside	757.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.31%	7.76%	77.91	67.56	58.25	59.61	50.53	52.26	52.43	50.73	51.24	41.77
YoY Growth	-	-	15.32%	15.97%	-2.28%	17.96%	-3.30%	-0.32%	3.34%	-0.99%	22.68%	13.18%
Dividend Yield	-	-	3.14%	2.86%	2.52%	3.79%	2.92%	3.20%	2.99%	2.02%	2.40%	2.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,835.00
(-) Cash Dividends Paid (M)	2,967.00
(=) Cash Retained (M)	4,868.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,567.00	979.38	587.63
Cash Retained (M)	4,868.00	4,868.00	4,868.00
(-) Cash Required (M)	-1,567.00	-979.38	-587.63
(=) Excess Retained (M)	3,301.00	3,888.63	4,280.38
(/) Shares Outstanding (M)	35.36	35.36	35.36
(=) Excess Retained per Share	93.35	109.96	121.04
LTM Dividend per Share	83.90	83.90	83.90
(+) Excess Retained per Share	93.35	109.96	121.04
(=) Adjusted Dividend	177.25	193.86	204.94
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,142.71	$41,292.99	$44,062.47
Upside / Downside	683.81%	1,361.70%	1,459.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,835.00	8,344.28	8,886.65	9,464.29	10,079.46	10,734.63	11,056.67
Payout Ratio	37.87%	48.29%	58.72%	69.15%	79.57%	90.00%	92.50%
Projected Dividends (M)	2,967.00	4,029.85	5,218.34	6,544.31	8,020.60	9,661.17	10,227.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,753.85	3,789.43	3,825.01
Year 2 PV (M)	4,528.02	4,614.26	4,701.32
Year 3 PV (M)	5,289.65	5,441.50	5,596.23
Year 4 PV (M)	6,038.91	6,271.15	6,510.02
Year 5 PV (M)	6,775.93	7,103.21	7,443.01
PV of Terminal Value (M)	214,473.52	224,832.67	235,588.29
Equity Value (M)	240,859.87	252,052.22	263,663.88
Shares Outstanding (M)	35.36	35.36	35.36
Fair Value	$6,811.05	$7,127.55	$7,455.90
Upside / Downside	141.10%	152.30%	163.93%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Doshisha Co.,Ltd. (7483.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener