DDM Analysis: 8233.T

Valuation Snapshot

Stable Growth	$19,381.22 - $22,834.91	$21,399.40
Multi-Stage	$200,400.00 - $220,106.22	$210,068.19
Blended Fair Value	$115,733.79
Current Price	$1,331.00
Upside	8,595.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.35%	7.36%	18.71	13.49	11.04	11.04	11.04	11.44	11.57	11.57	11.57	10.68
YoY Growth	-	-	38.72%	22.19%	0.00%	0.00%	-3.47%	-1.14%	0.00%	0.00%	8.37%	16.08%
Dividend Yield	-	-	1.62%	1.04%	1.18%	1.72%	1.77%	2.18%	2.01%	1.27%	1.12%	1.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	41,666.00
(-) Cash Dividends Paid (M)	7,571.00
(=) Cash Retained (M)	34,095.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,333.20	5,208.25	3,124.95
Cash Retained (M)	34,095.00	34,095.00	34,095.00
(-) Cash Required (M)	-8,333.20	-5,208.25	-3,124.95
(=) Excess Retained (M)	25,761.80	28,886.75	30,970.05
(/) Shares Outstanding (M)	362.42	362.42	362.42
(=) Excess Retained per Share	71.08	79.71	85.45
LTM Dividend per Share	20.89	20.89	20.89
(+) Excess Retained per Share	71.08	79.71	85.45
(=) Adjusted Dividend	91.97	100.60	106.35
WACC / Discount Rate	-40.89%	-40.89%	-40.89%
Growth Rate	5.36%	6.36%	7.36%
Fair Value	$19,381.22	$21,399.40	$22,834.91
Upside / Downside	1,356.14%	1,507.77%	1,615.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	41,666.00	44,316.96	47,136.59	50,135.61	53,325.44	56,718.23	58,419.77
Payout Ratio	18.17%	32.54%	46.90%	61.27%	75.63%	90.00%	92.50%
Projected Dividends (M)	7,571.00	14,419.21	22,108.20	30,717.22	40,332.24	51,046.40	54,038.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-40.89%	-40.89%	-40.89%
Growth Rate	5.36%	6.36%	7.36%
Year 1 PV (M)	24,162.76	24,392.09	24,621.42
Year 2 PV (M)	62,081.67	63,265.70	64,460.92
Year 3 PV (M)	144,542.99	148,697.77	152,931.41
Year 4 PV (M)	318,033.17	330,280.02	342,877.22
Year 5 PV (M)	674,512.88	707,135.45	741,008.22
PV of Terminal Value (M)	71,404,682.56	74,858,144.75	78,443,953.27
Equity Value (M)	72,628,016.02	76,131,915.78	79,769,852.46
Shares Outstanding (M)	362.42	362.42	362.42
Fair Value	$200,400.00	$210,068.19	$220,106.22
Upside / Downside	14,956.35%	15,682.73%	16,436.91%

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

Takashimaya Company, Limited (8233.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener