DDM Analysis: 9902.T

Valuation Snapshot

Stable Growth	$7,587.83 - $33,806.48	$17,787.10
Multi-Stage	$4,705.27 - $5,156.47	$4,926.68
Blended Fair Value	$11,356.89
Current Price	$2,721.00
Upside	317.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.14%	15.04%	96.77	69.08	69.01	42.48	47.79	47.83	42.51	37.16	34.59	29.31
YoY Growth	-	-	40.08%	0.10%	62.47%	-11.12%	-0.07%	12.50%	14.39%	7.44%	18.01%	23.01%
Dividend Yield	-	-	3.51%	1.82%	2.88%	2.25%	2.22%	2.03%	2.23%	1.74%	1.77%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,062.00
(-) Cash Dividends Paid (M)	986.50
(=) Cash Retained (M)	4,075.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,012.40	632.75	379.65
Cash Retained (M)	4,075.50	4,075.50	4,075.50
(-) Cash Required (M)	-1,012.40	-632.75	-379.65
(=) Excess Retained (M)	3,063.10	3,442.75	3,695.85
(/) Shares Outstanding (M)	29.54	29.54	29.54
(=) Excess Retained per Share	103.68	116.53	125.09
LTM Dividend per Share	33.39	33.39	33.39
(+) Excess Retained per Share	103.68	116.53	125.09
(=) Adjusted Dividend	137.07	149.92	158.48
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	4.66%	5.66%	6.66%
Fair Value	$7,587.83	$17,787.10	$33,806.48
Upside / Downside	178.86%	553.70%	1,142.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,062.00	5,348.35	5,650.91	5,970.58	6,308.33	6,665.19	6,865.14
Payout Ratio	19.49%	33.59%	47.69%	61.80%	75.90%	90.00%	92.50%
Projected Dividends (M)	986.50	1,796.55	2,695.09	3,689.54	4,787.87	5,998.67	6,350.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	4.66%	5.66%	6.66%
Year 1 PV (M)	1,670.19	1,686.15	1,702.11
Year 2 PV (M)	2,329.31	2,374.03	2,419.18
Year 3 PV (M)	2,964.51	3,050.30	3,137.73
Year 4 PV (M)	3,576.44	3,715.10	3,857.76
Year 5 PV (M)	4,165.71	4,368.57	4,579.26
PV of Terminal Value (M)	124,310.82	130,364.37	136,651.48
Equity Value (M)	139,016.97	145,558.52	152,347.52
Shares Outstanding (M)	29.54	29.54	29.54
Fair Value	$4,705.27	$4,926.68	$5,156.47
Upside / Downside	72.92%	81.06%	89.51%

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

NICHIDEN Corporation (9902.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener