DDM Analysis: 7593.T

Valuation Snapshot

Stable Growth	$2,214.04 - $8,455.97	$6,382.08
Multi-Stage	$1,066.03 - $1,165.20	$1,114.71
Blended Fair Value	$3,748.40
Current Price	$472.00
Upside	694.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.27%	5.80%	23.90	23.21	21.57	20.01	19.23	19.39	18.43	17.49	15.55	16.53
YoY Growth	-	-	2.99%	7.62%	7.76%	4.08%	-0.85%	5.25%	5.34%	12.49%	-5.90%	21.43%
Dividend Yield	-	-	5.06%	4.52%	3.94%	4.15%	4.17%	5.51%	4.32%	3.00%	2.81%	3.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,146.00
(-) Cash Dividends Paid (M)	2,904.00
(=) Cash Retained (M)	2,242.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,029.20	643.25	385.95
Cash Retained (M)	2,242.00	2,242.00	2,242.00
(-) Cash Required (M)	-1,029.20	-643.25	-385.95
(=) Excess Retained (M)	1,212.80	1,598.75	1,856.05
(/) Shares Outstanding (M)	121.03	121.03	121.03
(=) Excess Retained per Share	10.02	13.21	15.34
LTM Dividend per Share	23.99	23.99	23.99
(+) Excess Retained per Share	10.02	13.21	15.34
(=) Adjusted Dividend	34.02	37.20	39.33
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,214.04	$6,382.08	$8,455.97
Upside / Downside	369.08%	1,252.14%	1,691.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,146.00	5,480.49	5,836.72	6,216.11	6,620.16	7,050.47	7,261.98
Payout Ratio	56.43%	63.15%	69.86%	76.57%	83.29%	90.00%	92.50%
Projected Dividends (M)	2,904.00	3,460.70	4,077.49	4,759.85	5,513.69	6,345.42	6,717.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,200.31	3,230.65	3,260.98
Year 2 PV (M)	3,486.99	3,553.41	3,620.45
Year 3 PV (M)	3,764.27	3,872.32	3,982.43
Year 4 PV (M)	4,032.35	4,187.42	4,346.92
Year 5 PV (M)	4,291.46	4,498.74	4,713.95
PV of Terminal Value (M)	110,244.16	115,569.00	121,097.63
Equity Value (M)	129,019.54	134,911.54	141,022.37
Shares Outstanding (M)	121.03	121.03	121.03
Fair Value	$1,066.03	$1,114.71	$1,165.20
Upside / Downside	125.85%	136.17%	146.87%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Vt Holdings Co.,Ltd. (7593.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener