DDM Analysis: 9072.T

Valuation Snapshot

Stable Growth	$1,024.92 - $1,510.91	$1,257.97
Multi-Stage	$1,075.20 - $1,174.32	$1,123.85
Blended Fair Value	$1,190.91
Current Price	$3,412.00
Upside	-65.10%
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	7.24%	7.25%	49.57	46.93	39.03	32.43	33.85	34.94	32.68	30.87	27.46	28.92
YoY Growth	-	-	5.63%	20.23%	20.35%	-4.18%	-3.13%	6.92%	5.85%	12.44%	-5.04%	17.40%
Dividend Yield	-	-	1.54%	2.64%	2.72%	3.02%	2.80%	3.26%	2.55%	2.12%	2.12%	3.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,214.00
(-) Cash Dividends Paid (M)	3,364.00
(=) Cash Retained (M)	13,850.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,442.80	2,151.75	1,291.05
Cash Retained (M)	13,850.00	13,850.00	13,850.00
(-) Cash Required (M)	-3,442.80	-2,151.75	-1,291.05
(=) Excess Retained (M)	10,407.20	11,698.25	12,558.95
(/) Shares Outstanding (M)	137.88	137.88	137.88
(=) Excess Retained per Share	75.48	84.84	91.09
LTM Dividend per Share	24.40	24.40	24.40
(+) Excess Retained per Share	75.48	84.84	91.09
(=) Adjusted Dividend	99.88	109.24	115.48
WACC / Discount Rate	12.42%	12.42%	12.42%
Growth Rate	2.44%	3.44%	4.44%
Fair Value	$1,024.92	$1,257.97	$1,510.91
Upside / Downside	-69.96%	-63.13%	-55.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,214.00	17,805.81	18,417.97	19,051.18	19,706.15	20,383.64	20,995.15
Payout Ratio	19.54%	33.63%	47.73%	61.82%	75.91%	90.00%	92.50%
Projected Dividends (M)	3,364.00	5,988.77	8,790.04	11,776.85	14,958.63	18,345.28	19,420.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.42%	12.42%	12.42%
Growth Rate	2.44%	3.44%	4.44%
Year 1 PV (M)	5,275.62	5,327.12	5,378.62
Year 2 PV (M)	6,821.22	6,955.05	7,090.18
Year 3 PV (M)	8,050.74	8,288.82	8,531.55
Year 4 PV (M)	9,008.12	9,365.06	9,732.50
Year 5 PV (M)	9,732.01	10,216.39	10,719.87
PV of Terminal Value (M)	109,362.07	114,805.28	120,463.09
Equity Value (M)	148,249.78	154,957.71	161,915.81
Shares Outstanding (M)	137.88	137.88	137.88
Fair Value	$1,075.20	$1,123.85	$1,174.32
Upside / Downside	-68.49%	-67.06%	-65.58%

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

NIKKON Holdings Co.,Ltd. (9072.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener