DDM Analysis: 3591.T

Valuation Snapshot

Stable Growth	$2,439.94 - $4,100.82	$3,167.85
Multi-Stage	$4,852.45 - $5,334.29	$5,088.71
Blended Fair Value	$4,128.28
Current Price	$5,636.00
Upside	-26.75%
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	2.17%	1.63%	105.47	99.79	81.91	48.23	48.19	94.73	92.88	142.59	89.73	81.57
YoY Growth	-	-	5.69%	21.82%	69.86%	0.08%	-49.13%	2.00%	-34.86%	58.91%	10.01%	-9.10%
Dividend Yield	-	-	2.12%	2.20%	2.83%	2.25%	1.92%	4.75%	3.27%	4.41%	2.95%	4.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,634.00
(-) Cash Dividends Paid (M)	5,293.00
(=) Cash Retained (M)	5,341.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,126.80	1,329.25	797.55
Cash Retained (M)	5,341.00	5,341.00	5,341.00
(-) Cash Required (M)	-2,126.80	-1,329.25	-797.55
(=) Excess Retained (M)	3,214.20	4,011.75	4,543.45
(/) Shares Outstanding (M)	51.80	51.80	51.80
(=) Excess Retained per Share	62.05	77.45	87.71
LTM Dividend per Share	102.18	102.18	102.18
(+) Excess Retained per Share	62.05	77.45	87.71
(=) Adjusted Dividend	164.24	179.63	189.90
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.37%	0.63%	1.63%
Fair Value	$2,439.94	$3,167.85	$4,100.82
Upside / Downside	-56.71%	-43.79%	-27.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,634.00	10,700.86	10,768.14	10,835.84	10,903.97	10,972.53	11,301.70
Payout Ratio	49.77%	57.82%	65.86%	73.91%	81.95%	90.00%	92.50%
Projected Dividends (M)	5,293.00	6,187.18	7,092.39	8,008.74	8,936.33	9,875.27	10,454.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.37%	0.63%	1.63%
Year 1 PV (M)	5,760.76	5,818.58	5,876.40
Year 2 PV (M)	6,148.46	6,272.51	6,397.79
Year 3 PV (M)	6,464.35	6,660.96	6,861.52
Year 4 PV (M)	6,715.94	6,989.67	7,271.68
Year 5 PV (M)	6,910.09	7,263.91	7,632.08
PV of Terminal Value (M)	219,351.26	230,582.91	242,270.00
Equity Value (M)	251,350.85	263,588.53	276,309.48
Shares Outstanding (M)	51.80	51.80	51.80
Fair Value	$4,852.45	$5,088.71	$5,334.29
Upside / Downside	-13.90%	-9.71%	-5.35%

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

Wacoal Holdings Corp. (3591.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener