DDM Analysis: 5482.T

Valuation Snapshot

Stable Growth	$4,149.95 - $7,255.41	$5,475.26
Multi-Stage	$7,582.60 - $8,338.03	$7,953.02
Blended Fair Value	$6,714.14
Current Price	$2,137.00
Upside	214.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.68%	2.68%	79.48	36.66	12.27	39.69	42.79	73.13	79.29	60.98	61.04	61.01
YoY Growth	-	-	116.82%	198.74%	-69.09%	-7.24%	-41.48%	-7.78%	30.03%	-0.10%	0.05%	0.05%
Dividend Yield	-	-	3.72%	4.12%	1.61%	7.62%	5.61%	9.56%	9.71%	5.72%	5.51%	5.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,267.00
(-) Cash Dividends Paid (M)	3,108.00
(=) Cash Retained (M)	7,159.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,053.40	1,283.38	770.03
Cash Retained (M)	7,159.00	7,159.00	7,159.00
(-) Cash Required (M)	-2,053.40	-1,283.38	-770.03
(=) Excess Retained (M)	5,105.60	5,875.63	6,388.98
(/) Shares Outstanding (M)	32.27	32.27	32.27
(=) Excess Retained per Share	158.20	182.06	197.97
LTM Dividend per Share	96.31	96.31	96.31
(+) Excess Retained per Share	158.20	182.06	197.97
(=) Adjusted Dividend	254.51	278.37	294.28
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.20%	1.20%	2.20%
Fair Value	$4,149.95	$5,475.26	$7,255.41
Upside / Downside	94.20%	156.21%	239.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,267.00	10,390.68	10,515.86	10,642.54	10,770.75	10,900.50	11,227.51
Payout Ratio	30.27%	42.22%	54.16%	66.11%	78.05%	90.00%	92.50%
Projected Dividends (M)	3,108.00	4,386.68	5,695.71	7,035.64	8,407.04	9,810.45	10,385.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.20%	1.20%	2.20%
Year 1 PV (M)	4,084.00	4,124.75	4,165.51
Year 2 PV (M)	4,936.82	5,035.85	5,135.86
Year 3 PV (M)	5,677.45	5,849.12	6,024.23
Year 4 PV (M)	6,316.00	6,571.92	6,835.54
Year 5 PV (M)	6,861.79	7,211.08	7,574.46
PV of Terminal Value (M)	216,832.27	227,869.86	239,352.42
Equity Value (M)	244,708.33	256,662.58	269,088.01
Shares Outstanding (M)	32.27	32.27	32.27
Fair Value	$7,582.60	$7,953.02	$8,338.03
Upside / Downside	254.82%	272.16%	290.17%

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

Aichi Steel Corporation (5482.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener