DDM Analysis: 5334.T

Valuation Snapshot

Stable Growth	$39,322.96 - $96,146.01	$90,102.89
Multi-Stage	$14,007.30 - $15,331.04	$14,657.01
Blended Fair Value	$52,379.95
Current Price	$5,714.00
Upside	816.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	18.68%	16.95%	173.08	166.58	140.56	85.16	61.59	73.52	68.52	54.50	45.61	42.74
YoY Growth	-	-	3.90%	18.52%	65.05%	38.27%	-16.22%	7.29%	25.72%	19.49%	6.73%	18.19%
Dividend Yield	-	-	3.61%	3.54%	4.88%	3.46%	3.74%	4.76%	3.30%	1.72%	1.91%	2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	95,982.00
(-) Cash Dividends Paid (M)	35,386.00
(=) Cash Retained (M)	60,596.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19,196.40	11,997.75	7,198.65
Cash Retained (M)	60,596.00	60,596.00	60,596.00
(-) Cash Required (M)	-19,196.40	-11,997.75	-7,198.65
(=) Excess Retained (M)	41,399.60	48,598.25	53,397.35
(/) Shares Outstanding (M)	198.54	198.54	198.54
(=) Excess Retained per Share	208.52	244.78	268.96
LTM Dividend per Share	178.23	178.23	178.23
(+) Excess Retained per Share	208.52	244.78	268.96
(=) Adjusted Dividend	386.76	423.02	447.19
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$39,322.96	$90,102.89	$96,146.01
Upside / Downside	588.19%	1,476.88%	1,582.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	95,982.00	102,220.83	108,865.18	115,941.42	123,477.61	131,503.66	135,448.77
Payout Ratio	36.87%	47.49%	58.12%	68.75%	79.37%	90.00%	92.50%
Projected Dividends (M)	35,386.00	48,548.62	63,272.88	79,706.17	98,008.46	118,353.29	125,290.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	45,141.57	45,569.45	45,997.34
Year 2 PV (M)	54,703.75	55,745.71	56,797.49
Year 3 PV (M)	64,075.39	65,914.76	67,789.01
Year 4 PV (M)	73,259.28	76,076.63	78,974.46
Year 5 PV (M)	82,258.20	86,231.30	90,356.47
PV of Terminal Value (M)	2,461,511.30	2,580,403.22	2,703,845.41
Equity Value (M)	2,780,949.50	2,909,941.08	3,043,760.17
Shares Outstanding (M)	198.54	198.54	198.54
Fair Value	$14,007.30	$14,657.01	$15,331.04
Upside / Downside	145.14%	156.51%	168.31%

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

Niterra Co., Ltd. (5334.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener