DDM Analysis: 9699.T

Valuation Snapshot

Stable Growth	$14,405.13 - $80,753.38	$26,286.99
Multi-Stage	$10,290.53 - $11,268.18	$10,770.32
Blended Fair Value	$18,528.65
Current Price	$4,290.00
Upside	331.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.00%	0.00%	0.00	111.95	99.92	84.94	76.91	69.93	70.65	52.39	54.84	48.11
YoY Growth	-	-	-100.00%	12.04%	17.63%	10.44%	9.99%	-1.02%	34.85%	-4.46%	14.00%	0.00%
Dividend Yield	-	-	0.00%	2.37%	2.44%	2.73%	2.68%	3.24%	2.27%	1.59%	1.50%	1.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,109.00
(-) Cash Dividends Paid (M)	3,498.00
(=) Cash Retained (M)	8,611.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,421.80	1,513.63	908.18
Cash Retained (M)	8,611.00	8,611.00	8,611.00
(-) Cash Required (M)	-2,421.80	-1,513.63	-908.18
(=) Excess Retained (M)	6,189.20	7,097.38	7,702.83
(/) Shares Outstanding (M)	27.77	27.77	27.77
(=) Excess Retained per Share	222.86	255.56	277.36
LTM Dividend per Share	125.96	125.96	125.96
(+) Excess Retained per Share	222.86	255.56	277.36
(=) Adjusted Dividend	348.82	381.52	403.32
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	4.58%	5.58%	6.58%
Fair Value	$14,405.13	$26,286.99	$80,753.38
Upside / Downside	235.78%	512.75%	1,782.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,109.00	12,784.21	13,497.06	14,249.67	15,044.24	15,883.12	16,359.62
Payout Ratio	28.89%	41.11%	53.33%	65.56%	77.78%	90.00%	92.50%
Projected Dividends (M)	3,498.00	5,255.60	7,198.33	9,341.38	11,701.04	14,294.81	15,132.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	4.58%	5.58%	6.58%
Year 1 PV (M)	4,860.33	4,906.80	4,953.28
Year 2 PV (M)	6,156.28	6,274.58	6,394.01
Year 3 PV (M)	7,388.24	7,602.23	7,820.30
Year 4 PV (M)	8,558.51	8,890.60	9,232.25
Year 5 PV (M)	9,669.31	10,140.55	10,629.98
PV of Terminal Value (M)	249,150.97	261,293.41	273,904.72
Equity Value (M)	285,783.65	299,108.17	312,934.54
Shares Outstanding (M)	27.77	27.77	27.77
Fair Value	$10,290.53	$10,770.32	$11,268.18
Upside / Downside	139.87%	151.06%	162.66%

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

Nishio Rent All Co., Ltd. (9699.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener