DDM Analysis: 8273.T

Valuation Snapshot

Stable Growth	$1,402.62 - $2,116.14	$1,739.36
Multi-Stage	$3,677.15 - $4,048.93	$3,859.35
Blended Fair Value	$2,799.36
Current Price	$3,231.00
Upside	-13.36%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.35%	6.90%	90.20	88.15	86.12	86.22	80.30	80.30	80.30	68.26	66.25	59.23
YoY Growth	-	-	2.32%	2.36%	-0.11%	7.36%	0.00%	0.00%	17.65%	3.02%	11.85%	27.93%
Dividend Yield	-	-	2.75%	2.61%	2.69%	3.12%	1.96%	2.41%	1.73%	1.01%	1.10%	1.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,847.00
(-) Cash Dividends Paid (M)	8,049.00
(=) Cash Retained (M)	3,798.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,369.40	1,480.88	888.53
Cash Retained (M)	3,798.00	3,798.00	3,798.00
(-) Cash Required (M)	-2,369.40	-1,480.88	-888.53
(=) Excess Retained (M)	1,428.60	2,317.13	2,909.48
(/) Shares Outstanding (M)	71.38	71.38	71.38
(=) Excess Retained per Share	20.01	32.46	40.76
LTM Dividend per Share	112.77	112.77	112.77
(+) Excess Retained per Share	20.01	32.46	40.76
(=) Adjusted Dividend	132.78	145.23	153.53
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-3.00%	-2.00%	-1.00%
Fair Value	$1,402.62	$1,739.36	$2,116.14
Upside / Downside	-56.59%	-46.17%	-34.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,847.00	11,609.70	11,377.15	11,149.25	10,925.93	10,707.07	11,028.28
Payout Ratio	67.94%	72.35%	76.76%	81.18%	85.59%	90.00%	92.50%
Projected Dividends (M)	8,049.00	8,399.96	8,733.64	9,050.57	9,351.31	9,636.36	10,201.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-3.00%	-2.00%	-1.00%
Year 1 PV (M)	7,830.39	7,911.12	7,991.85
Year 2 PV (M)	7,589.40	7,746.69	7,905.60
Year 3 PV (M)	7,331.52	7,560.63	7,794.45
Year 4 PV (M)	7,061.50	7,357.23	7,662.17
Year 5 PV (M)	6,783.34	7,140.29	7,512.12
PV of Terminal Value (M)	225,871.94	237,757.75	250,138.75
Equity Value (M)	262,468.09	275,473.72	289,004.93
Shares Outstanding (M)	71.38	71.38	71.38
Fair Value	$3,677.15	$3,859.35	$4,048.93
Upside / Downside	13.81%	19.45%	25.31%

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

Izumi Co., Ltd. (8273.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener