DDM Analysis: 8359.T

Valuation Snapshot

Stable Growth	$6,898.20 - $24,949.52	$21,854.62
Multi-Stage	$3,131.37 - $3,427.61	$3,276.77
Blended Fair Value	$12,565.70
Current Price	$1,546.00
Upside	712.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.33%	8.86%	27.89	20.73	20.95	14.76	14.75	14.92	14.00	15.27	16.36	17.27
YoY Growth	-	-	34.55%	-1.04%	41.95%	0.04%	-1.11%	6.55%	-8.35%	-6.66%	-5.26%	44.70%
Dividend Yield	-	-	2.38%	1.96%	3.35%	2.95%	4.12%	3.65%	3.15%	3.22%	2.29%	3.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	58,272.00
(-) Cash Dividends Paid (M)	12,954.00
(=) Cash Retained (M)	45,318.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,654.40	7,284.00	4,370.40
Cash Retained (M)	45,318.00	45,318.00	45,318.00
(-) Cash Required (M)	-11,654.40	-7,284.00	-4,370.40
(=) Excess Retained (M)	33,663.60	38,034.00	40,947.60
(/) Shares Outstanding (M)	464.49	464.49	464.49
(=) Excess Retained per Share	72.47	81.88	88.16
LTM Dividend per Share	27.89	27.89	27.89
(+) Excess Retained per Share	72.47	81.88	88.16
(=) Adjusted Dividend	100.36	109.77	116.04
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,898.20	$21,854.62	$24,949.52
Upside / Downside	346.20%	1,313.62%	1,513.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	58,272.00	62,059.68	66,093.56	70,389.64	74,964.97	79,837.69	82,232.82
Payout Ratio	22.23%	35.78%	49.34%	62.89%	76.45%	90.00%	92.50%
Projected Dividends (M)	12,954.00	22,207.55	32,609.33	44,269.52	57,307.75	71,853.92	76,065.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	20,553.13	20,747.95	20,942.76
Year 2 PV (M)	27,931.65	28,463.67	29,000.71
Year 3 PV (M)	35,094.31	36,101.75	37,128.28
Year 4 PV (M)	42,045.81	43,662.77	45,325.93
Year 5 PV (M)	48,790.71	51,147.32	53,594.12
PV of Terminal Value (M)	1,280,081.54	1,341,909.96	1,406,104.70
Equity Value (M)	1,454,497.15	1,522,033.41	1,592,096.49
Shares Outstanding (M)	464.49	464.49	464.49
Fair Value	$3,131.37	$3,276.77	$3,427.61
Upside / Downside	102.55%	111.95%	121.71%

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

The Hachijuni Bank, Ltd. (8359.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener