DDM Analysis: 9302.T

Valuation Snapshot

Stable Growth	$1,698.16 - $2,900.95	$2,219.35
Multi-Stage	$1,508.56 - $1,644.72	$1,575.42
Blended Fair Value	$1,897.39
Current Price	$4,135.00
Upside	-54.11%
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	43.62%	12.99%	50.63	61.20	55.13	21.57	16.59	8.29	0.00	0.00	16.59	16.59
YoY Growth	-	-	-17.27%	11.01%	155.58%	30.06%	100.16%	0.00%	0.00%	-100.00%	0.00%	11.10%
Dividend Yield	-	-	1.29%	3.85%	4.73%	2.25%	1.97%	1.67%	0.00%	0.00%	3.24%	3.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,782.00
(-) Cash Dividends Paid (M)	3,641.00
(=) Cash Retained (M)	6,141.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,956.40	1,222.75	733.65
Cash Retained (M)	6,141.00	6,141.00	6,141.00
(-) Cash Required (M)	-1,956.40	-1,222.75	-733.65
(=) Excess Retained (M)	4,184.60	4,918.25	5,407.35
(/) Shares Outstanding (M)	74.82	74.82	74.82
(=) Excess Retained per Share	55.93	65.74	72.27
LTM Dividend per Share	48.66	48.66	48.66
(+) Excess Retained per Share	55.93	65.74	72.27
(=) Adjusted Dividend	104.59	114.40	120.94
WACC / Discount Rate	11.12%	11.12%	11.12%
Growth Rate	4.67%	5.67%	6.67%
Fair Value	$1,698.16	$2,219.35	$2,900.95
Upside / Downside	-58.93%	-46.33%	-29.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,782.00	10,336.96	10,923.39	11,543.10	12,197.97	12,889.99	13,276.69
Payout Ratio	37.22%	47.78%	58.33%	68.89%	79.44%	90.00%	92.50%
Projected Dividends (M)	3,641.00	4,938.70	6,371.93	7,951.88	9,690.59	11,600.99	12,280.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	11.12%	11.12%	11.12%
Growth Rate	4.67%	5.67%	6.67%
Year 1 PV (M)	4,402.41	4,444.46	4,486.52
Year 2 PV (M)	5,063.20	5,160.41	5,258.54
Year 3 PV (M)	5,632.51	5,795.49	5,961.58
Year 4 PV (M)	6,118.71	6,355.90	6,599.92
Year 5 PV (M)	6,529.53	6,847.44	7,177.63
PV of Terminal Value (M)	85,123.05	89,267.62	93,572.08
Equity Value (M)	112,869.40	117,871.33	123,056.27
Shares Outstanding (M)	74.82	74.82	74.82
Fair Value	$1,508.56	$1,575.42	$1,644.72
Upside / Downside	-63.52%	-61.90%	-60.22%

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

Mode

Ticker

Industry

Sector

MITSUI-SOKO HOLDINGS Co., Ltd. (9302.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener