DDM Analysis: 7593.T

Valuation Snapshot

Stable Growth	$2,214.04 - $8,455.97	$6,382.08
Multi-Stage	$1,066.03 - $1,165.20	$1,114.71
Blended Fair Value	$3,748.40
Current Price	$472.00
Upside	694.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.27%	5.80%	23.90	23.21	21.57	20.01	19.23	19.39	18.43	17.49	15.55	16.53
YoY Growth	-	-	2.99%	7.62%	7.76%	4.08%	-0.85%	5.25%	5.34%	12.49%	-5.90%	21.43%
Dividend Yield	-	-	5.06%	4.52%	3.94%	4.15%	4.17%	5.51%	4.32%	3.00%	2.81%	3.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,146.00
(-) Cash Dividends Paid (M)	2,904.00
(=) Cash Retained (M)	2,242.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,029.20	643.25	385.95
Cash Retained (M)	2,242.00	2,242.00	2,242.00
(-) Cash Required (M)	-1,029.20	-643.25	-385.95
(=) Excess Retained (M)	1,212.80	1,598.75	1,856.05
(/) Shares Outstanding (M)	121.03	121.03	121.03
(=) Excess Retained per Share	10.02	13.21	15.34
LTM Dividend per Share	23.99	23.99	23.99
(+) Excess Retained per Share	10.02	13.21	15.34
(=) Adjusted Dividend	34.02	37.20	39.33
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,214.04	$6,382.08	$8,455.97
Upside / Downside	369.08%	1,252.14%	1,691.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,146.00	5,480.49	5,836.72	6,216.11	6,620.16	7,050.47	7,261.98
Payout Ratio	56.43%	63.15%	69.86%	76.57%	83.29%	90.00%	92.50%
Projected Dividends (M)	2,904.00	3,460.70	4,077.49	4,759.85	5,513.69	6,345.42	6,717.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,200.31	3,230.65	3,260.98
Year 2 PV (M)	3,486.99	3,553.41	3,620.45
Year 3 PV (M)	3,764.27	3,872.32	3,982.43
Year 4 PV (M)	4,032.35	4,187.42	4,346.92
Year 5 PV (M)	4,291.46	4,498.74	4,713.95
PV of Terminal Value (M)	110,244.16	115,569.00	121,097.63
Equity Value (M)	129,019.54	134,911.54	141,022.37
Shares Outstanding (M)	121.03	121.03	121.03
Fair Value	$1,066.03	$1,114.71	$1,165.20
Upside / Downside	125.85%	136.17%	146.87%

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

Vt Holdings Co.,Ltd. (7593.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener