DDM Analysis: 9766.T

Valuation Snapshot

Stable Growth	$105,568.04 - $124,377.03	$116,559.50
Multi-Stage	$77,092.97 - $84,610.41	$80,781.48
Blended Fair Value	$98,670.49
Current Price	$21,350.00
Upside	362.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.51%	17.87%	134.91	123.90	147.54	85.52	28.98	103.16	98.14	70.75	29.39	23.50
YoY Growth	-	-	8.88%	-16.02%	72.52%	195.06%	-71.90%	5.12%	38.72%	140.71%	25.09%	-9.82%
Dividend Yield	-	-	0.59%	1.08%	1.96%	1.14%	0.43%	2.87%	1.91%	1.25%	0.47%	0.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	84,777.00
(-) Cash Dividends Paid (M)	22,418.00
(=) Cash Retained (M)	62,359.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,955.40	10,597.13	6,358.28
Cash Retained (M)	62,359.00	62,359.00	62,359.00
(-) Cash Required (M)	-16,955.40	-10,597.13	-6,358.28
(=) Excess Retained (M)	45,403.60	51,761.88	56,000.73
(/) Shares Outstanding (M)	135.56	135.56	135.56
(=) Excess Retained per Share	334.94	381.85	413.12
LTM Dividend per Share	165.38	165.38	165.38
(+) Excess Retained per Share	334.94	381.85	413.12
(=) Adjusted Dividend	500.32	547.23	578.50
WACC / Discount Rate	0.83%	0.83%	0.83%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$105,568.04	$116,559.50	$124,377.03
Upside / Downside	394.46%	445.95%	482.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	84,777.00	90,287.51	96,156.19	102,406.35	109,062.76	116,151.84	119,636.39
Payout Ratio	26.44%	39.15%	51.87%	64.58%	77.29%	90.00%	92.50%
Projected Dividends (M)	22,418.00	35,351.89	49,872.46	66,131.35	84,293.19	104,536.65	110,663.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.83%	0.83%	0.83%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	34,732.69	35,061.91	35,391.13
Year 2 PV (M)	48,140.69	49,057.64	49,983.23
Year 3 PV (M)	62,716.92	64,517.29	66,351.80
Year 4 PV (M)	78,540.84	81,561.30	84,668.05
Year 5 PV (M)	95,696.80	100,318.99	105,118.09
PV of Terminal Value (M)	10,130,569.72	10,619,880.02	11,127,917.38
Equity Value (M)	10,450,397.65	10,950,397.15	11,469,429.68
Shares Outstanding (M)	135.56	135.56	135.56
Fair Value	$77,092.97	$80,781.48	$84,610.41
Upside / Downside	261.09%	278.37%	296.30%

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

Konami Group Corporation (9766.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener