DDM Analysis: 1976.T

Valuation Snapshot

Stable Growth	$28,025.34 - $33,018.60	$30,943.26
Multi-Stage	$21,131.13 - $23,195.00	$22,143.78
Blended Fair Value	$26,543.52
Current Price	$1,500.00
Upside	1,669.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.14%	20.03%	62.95	39.50	33.26	32.06	32.04	32.49	30.21	17.19	11.93	9.94
YoY Growth	-	-	59.37%	18.75%	3.76%	0.06%	-1.41%	7.57%	75.70%	44.08%	20.08%	-2.05%
Dividend Yield	-	-	4.20%	2.96%	3.38%	4.55%	4.38%	4.07%	4.12%	2.13%	1.75%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,986.00
(-) Cash Dividends Paid (M)	1,001.00
(=) Cash Retained (M)	6,985.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,597.20	998.25	598.95
Cash Retained (M)	6,985.00	6,985.00	6,985.00
(-) Cash Required (M)	-1,597.20	-998.25	-598.95
(=) Excess Retained (M)	5,387.80	5,986.75	6,386.05
(/) Shares Outstanding (M)	48.10	48.10	48.10
(=) Excess Retained per Share	112.01	124.46	132.76
LTM Dividend per Share	20.81	20.81	20.81
(+) Excess Retained per Share	112.01	124.46	132.76
(=) Adjusted Dividend	132.82	145.27	153.57
WACC / Discount Rate	0.13%	0.13%	0.13%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$28,025.34	$30,943.26	$33,018.60
Upside / Downside	1,768.36%	1,962.88%	2,101.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,986.00	8,505.09	9,057.92	9,646.69	10,273.72	10,941.51	11,269.76
Payout Ratio	12.53%	28.03%	43.52%	59.01%	74.51%	90.00%	92.50%
Projected Dividends (M)	1,001.00	2,383.77	3,942.07	5,692.87	7,654.63	9,847.36	10,424.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.13%	0.13%	0.13%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,358.34	2,380.69	2,403.05
Year 2 PV (M)	3,858.41	3,931.90	4,006.09
Year 3 PV (M)	5,512.63	5,670.87	5,832.12
Year 4 PV (M)	7,333.20	7,615.21	7,905.29
Year 5 PV (M)	9,333.22	9,784.02	10,252.07
PV of Terminal Value (M)	988,025.24	1,035,747.23	1,085,295.65
Equity Value (M)	1,016,421.04	1,065,129.93	1,115,694.26
Shares Outstanding (M)	48.10	48.10	48.10
Fair Value	$21,131.13	$22,143.78	$23,195.00
Upside / Downside	1,308.74%	1,376.25%	1,446.33%

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

MEISEI INDUSTRIAL Co.,Ltd. (1976.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener