DDM Analysis: 9982.T

Valuation Snapshot

Stable Growth	$1,871.31 - $3,034.85	$2,393.88
Multi-Stage	$12,265.62 - $13,587.94	$12,913.18
Blended Fair Value	$7,653.53
Current Price	$1,737.00
Upside	340.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.21%	-3.18%	30.23	20.60	20.60	20.71	31.35	41.65	41.76	41.76	41.65	41.76
YoY Growth	-	-	46.74%	0.00%	-0.54%	-33.93%	-24.73%	-0.27%	0.00%	0.27%	-0.27%	0.00%
Dividend Yield	-	-	1.91%	1.84%	2.18%	2.01%	1.73%	2.45%	2.36%	1.78%	1.83%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,607.00
(-) Cash Dividends Paid (M)	309.00
(=) Cash Retained (M)	1,298.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	321.40	200.88	120.53
Cash Retained (M)	1,298.00	1,298.00	1,298.00
(-) Cash Required (M)	-321.40	-200.88	-120.53
(=) Excess Retained (M)	976.60	1,097.13	1,177.48
(/) Shares Outstanding (M)	8.93	8.93	8.93
(=) Excess Retained per Share	109.33	122.83	131.82
LTM Dividend per Share	34.59	34.59	34.59
(+) Excess Retained per Share	109.33	122.83	131.82
(=) Adjusted Dividend	143.93	157.42	166.42
WACC / Discount Rate	2.91%	2.91%	2.91%
Growth Rate	-4.44%	-3.44%	-2.44%
Fair Value	$1,871.31	$2,393.88	$3,034.85
Upside / Downside	7.73%	37.82%	74.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,607.00	1,551.65	1,498.22	1,446.62	1,396.80	1,348.69	1,389.15
Payout Ratio	19.23%	33.38%	47.54%	61.69%	75.85%	90.00%	92.50%
Projected Dividends (M)	309.00	517.98	712.21	892.44	1,059.41	1,213.82	1,284.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.91%	2.91%	2.91%
Growth Rate	-4.44%	-3.44%	-2.44%
Year 1 PV (M)	498.15	503.36	508.57
Year 2 PV (M)	658.70	672.56	686.56
Year 3 PV (M)	793.78	818.96	844.67
Year 4 PV (M)	906.20	944.73	984.48
Year 5 PV (M)	998.52	1,051.87	1,107.48
PV of Terminal Value (M)	105,704.03	111,352.02	117,238.89
Equity Value (M)	109,559.37	115,343.49	121,370.65
Shares Outstanding (M)	8.93	8.93	8.93
Fair Value	$12,265.62	$12,913.18	$13,587.94
Upside / Downside	606.14%	643.42%	682.27%

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

Takihyo Co., Ltd. (9982.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener