DDM Analysis: 9697.T

Valuation Snapshot

Stable Growth	$22,482.97 - $26,488.74	$24,823.83
Multi-Stage	$16,603.45 - $18,221.85	$17,397.54
Blended Fair Value	$21,110.68
Current Price	$4,933.00
Upside	327.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	31.58%	22.28%	40.22	34.10	25.98	20.91	12.74	10.20	8.50	6.55	6.68	5.33
YoY Growth	-	-	17.92%	31.27%	24.28%	64.04%	24.99%	20.01%	29.80%	-2.00%	25.40%	-1.02%
Dividend Yield	-	-	0.82%	1.12%	0.91%	1.27%	0.78%	1.04%	1.52%	0.96%	2.01%	1.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	55,716.00
(-) Cash Dividends Paid (M)	17,065.00
(=) Cash Retained (M)	38,651.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,143.20	6,964.50	4,178.70
Cash Retained (M)	38,651.00	38,651.00	38,651.00
(-) Cash Required (M)	-11,143.20	-6,964.50	-4,178.70
(=) Excess Retained (M)	27,507.80	31,686.50	34,472.30
(/) Shares Outstanding (M)	418.31	418.31	418.31
(=) Excess Retained per Share	65.76	75.75	82.41
LTM Dividend per Share	40.80	40.80	40.80
(+) Excess Retained per Share	65.76	75.75	82.41
(=) Adjusted Dividend	106.55	116.54	123.20
WACC / Discount Rate	0.61%	0.61%	0.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,482.97	$24,823.83	$26,488.74
Upside / Downside	355.77%	403.22%	436.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	55,716.00	59,337.54	63,194.48	67,302.12	71,676.76	76,335.75	78,625.82
Payout Ratio	30.63%	42.50%	54.38%	66.25%	78.13%	90.00%	92.50%
Projected Dividends (M)	17,065.00	25,220.14	34,363.34	44,588.61	55,997.98	68,702.17	72,728.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.61%	0.61%	0.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,830.76	25,066.12	25,301.48
Year 2 PV (M)	33,310.45	33,944.92	34,585.38
Year 3 PV (M)	42,555.10	43,776.70	45,021.46
Year 4 PV (M)	52,618.99	54,642.57	56,723.96
Year 5 PV (M)	63,559.90	66,629.87	69,817.33
PV of Terminal Value (M)	6,728,521.63	7,053,511.75	7,390,939.99
Equity Value (M)	6,945,396.83	7,277,571.92	7,622,389.60
Shares Outstanding (M)	418.31	418.31	418.31
Fair Value	$16,603.45	$17,397.54	$18,221.85
Upside / Downside	236.58%	252.68%	269.39%

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

Capcom Co., Ltd. (9697.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener