DDM Analysis: 8359.T

Valuation Snapshot

Stable Growth	$6,898.20 - $24,949.52	$21,854.62
Multi-Stage	$3,131.37 - $3,427.61	$3,276.77
Blended Fair Value	$12,565.70
Current Price	$1,546.00
Upside	712.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.33%	8.86%	27.89	20.73	20.95	14.76	14.75	14.92	14.00	15.27	16.36	17.27
YoY Growth	-	-	34.55%	-1.04%	41.95%	0.04%	-1.11%	6.55%	-8.35%	-6.66%	-5.26%	44.70%
Dividend Yield	-	-	2.38%	1.96%	3.35%	2.95%	4.12%	3.65%	3.15%	3.22%	2.29%	3.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	58,272.00
(-) Cash Dividends Paid (M)	12,954.00
(=) Cash Retained (M)	45,318.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,654.40	7,284.00	4,370.40
Cash Retained (M)	45,318.00	45,318.00	45,318.00
(-) Cash Required (M)	-11,654.40	-7,284.00	-4,370.40
(=) Excess Retained (M)	33,663.60	38,034.00	40,947.60
(/) Shares Outstanding (M)	464.49	464.49	464.49
(=) Excess Retained per Share	72.47	81.88	88.16
LTM Dividend per Share	27.89	27.89	27.89
(+) Excess Retained per Share	72.47	81.88	88.16
(=) Adjusted Dividend	100.36	109.77	116.04
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,898.20	$21,854.62	$24,949.52
Upside / Downside	346.20%	1,313.62%	1,513.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	58,272.00	62,059.68	66,093.56	70,389.64	74,964.97	79,837.69	82,232.82
Payout Ratio	22.23%	35.78%	49.34%	62.89%	76.45%	90.00%	92.50%
Projected Dividends (M)	12,954.00	22,207.55	32,609.33	44,269.52	57,307.75	71,853.92	76,065.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	20,553.13	20,747.95	20,942.76
Year 2 PV (M)	27,931.65	28,463.67	29,000.71
Year 3 PV (M)	35,094.31	36,101.75	37,128.28
Year 4 PV (M)	42,045.81	43,662.77	45,325.93
Year 5 PV (M)	48,790.71	51,147.32	53,594.12
PV of Terminal Value (M)	1,280,081.54	1,341,909.96	1,406,104.70
Equity Value (M)	1,454,497.15	1,522,033.41	1,592,096.49
Shares Outstanding (M)	464.49	464.49	464.49
Fair Value	$3,131.37	$3,276.77	$3,427.61
Upside / Downside	102.55%	111.95%	121.71%

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

The Hachijuni Bank, Ltd. (8359.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener