DDM Analysis: 7723.T

Valuation Snapshot

Stable Growth	$42,256.75 - $49,798.40	$46,662.46
Multi-Stage	$32,104.53 - $35,287.04	$33,665.63
Blended Fair Value	$40,164.05
Current Price	$2,798.00
Upside	1,335.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.12%	7.90%	67.72	64.60	46.79	43.35	39.97	39.97	43.15	36.66	33.34	33.34
YoY Growth	-	-	4.83%	38.06%	7.95%	8.46%	0.00%	-7.38%	17.73%	9.94%	0.00%	5.34%
Dividend Yield	-	-	2.98%	2.81%	3.10%	3.20%	2.79%	2.67%	3.08%	2.61%	2.64%	3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,905.00
(-) Cash Dividends Paid (M)	253.00
(=) Cash Retained (M)	3,652.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	781.00	488.13	292.88
Cash Retained (M)	3,652.00	3,652.00	3,652.00
(-) Cash Required (M)	-781.00	-488.13	-292.88
(=) Excess Retained (M)	2,871.00	3,163.88	3,359.13
(/) Shares Outstanding (M)	15.39	15.39	15.39
(=) Excess Retained per Share	186.59	205.62	218.31
LTM Dividend per Share	16.44	16.44	16.44
(+) Excess Retained per Share	186.59	205.62	218.31
(=) Adjusted Dividend	203.03	222.07	234.76
WACC / Discount Rate	-1.13%	-1.13%	-1.13%
Growth Rate	4.06%	5.06%	6.06%
Fair Value	$42,256.75	$46,662.46	$49,798.40
Upside / Downside	1,410.25%	1,567.71%	1,679.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,905.00	4,102.74	4,310.50	4,528.77	4,758.10	4,999.04	5,149.01
Payout Ratio	6.48%	23.18%	39.89%	56.59%	73.30%	90.00%	92.50%
Projected Dividends (M)	253.00	951.14	1,719.34	2,562.90	3,487.48	4,499.13	4,762.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.13%	-1.13%	-1.13%
Growth Rate	4.06%	5.06%	6.06%
Year 1 PV (M)	952.89	962.05	971.20
Year 2 PV (M)	1,725.66	1,758.99	1,792.63
Year 3 PV (M)	2,577.05	2,652.05	2,728.50
Year 4 PV (M)	3,513.17	3,650.17	3,791.14
Year 5 PV (M)	4,540.59	4,762.99	4,994.02
PV of Terminal Value (M)	480,672.34	504,215.58	528,672.41
Equity Value (M)	493,981.71	518,001.82	542,949.91
Shares Outstanding (M)	15.39	15.39	15.39
Fair Value	$32,104.53	$33,665.63	$35,287.04
Upside / Downside	1,047.41%	1,103.20%	1,161.15%

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

Aichi Tokei Denki Co., Ltd. (7723.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener