DDM Analysis: 7522.T

Valuation Snapshot

Stable Growth	$6,458.45 - $18,872.48	$17,686.27
Multi-Stage	$2,570.03 - $2,813.69	$2,689.62
Blended Fair Value	$10,187.95
Current Price	$960.00
Upside	961.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	24.54%	8.82%	21.91	19.41	9.11	0.02	2.47	7.31	7.26	4.89	9.78	0.15
YoY Growth	-	-	12.85%	113.15%	36,400.00%	-98.99%	-66.21%	0.69%	48.47%	-50.00%	6,433.33%	-98.41%
Dividend Yield	-	-	2.14%	2.07%	1.01%	0.00%	0.27%	0.77%	0.50%	0.34%	0.73%	0.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,803.00
(-) Cash Dividends Paid (M)	910.00
(=) Cash Retained (M)	2,893.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	760.60	475.38	285.23
Cash Retained (M)	2,893.00	2,893.00	2,893.00
(-) Cash Required (M)	-760.60	-475.38	-285.23
(=) Excess Retained (M)	2,132.40	2,417.63	2,607.78
(/) Shares Outstanding (M)	40.08	40.08	40.08
(=) Excess Retained per Share	53.21	60.33	65.07
LTM Dividend per Share	22.71	22.71	22.71
(+) Excess Retained per Share	53.21	60.33	65.07
(=) Adjusted Dividend	75.92	83.03	87.78
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,458.45	$17,686.27	$18,872.48
Upside / Downside	572.76%	1,742.32%	1,865.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,803.00	4,050.20	4,313.46	4,593.83	4,892.43	5,210.44	5,366.75
Payout Ratio	23.93%	37.14%	50.36%	63.57%	76.79%	90.00%	92.50%
Projected Dividends (M)	910.00	1,504.36	2,172.13	2,920.36	3,756.69	4,689.40	4,964.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,396.13	1,409.36	1,422.60
Year 2 PV (M)	1,870.84	1,906.47	1,942.44
Year 3 PV (M)	2,334.33	2,401.34	2,469.62
Year 4 PV (M)	2,786.80	2,893.97	3,004.21
Year 5 PV (M)	3,228.44	3,384.38	3,546.28
PV of Terminal Value (M)	91,378.48	95,792.10	100,374.63
Equity Value (M)	102,995.02	107,787.62	112,759.78
Shares Outstanding (M)	40.08	40.08	40.08
Fair Value	$2,570.03	$2,689.62	$2,813.69
Upside / Downside	167.71%	180.17%	193.09%

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

Watami Co., Ltd. (7522.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener