DDM Analysis: 9468.T

Valuation Snapshot

Stable Growth	$1,577.17 - $8,350.65	$2,848.84
Multi-Stage	$979.02 - $1,068.51	$1,022.96
Blended Fair Value	$1,935.90
Current Price	$4,003.00
Upside	-51.64%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	25.67%	17.42%	28.75	30.08	29.98	23.26	13.35	9.17	9.53	9.84	9.75	5.00
YoY Growth	-	-	-4.42%	0.33%	28.88%	74.21%	45.57%	-3.78%	-3.09%	0.94%	94.91%	-13.36%
Dividend Yield	-	-	0.72%	1.12%	0.87%	0.80%	0.59%	0.83%	1.29%	1.61%	1.34%	0.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,796.00
(-) Cash Dividends Paid (M)	4,428.00
(=) Cash Retained (M)	2,368.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,359.20	849.50	509.70
Cash Retained (M)	2,368.00	2,368.00	2,368.00
(-) Cash Required (M)	-1,359.20	-849.50	-509.70
(=) Excess Retained (M)	1,008.80	1,518.50	1,858.30
(/) Shares Outstanding (M)	141.38	141.38	141.38
(=) Excess Retained per Share	7.14	10.74	13.14
LTM Dividend per Share	31.32	31.32	31.32
(+) Excess Retained per Share	7.14	10.74	13.14
(=) Adjusted Dividend	38.46	42.06	44.46
WACC / Discount Rate	8.07%	8.07%	8.07%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,577.17	$2,848.84	$8,350.65
Upside / Downside	-60.60%	-28.83%	108.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,796.00	7,237.74	7,708.19	8,209.23	8,742.83	9,311.11	9,590.44
Payout Ratio	65.16%	70.12%	75.09%	80.06%	85.03%	90.00%	92.50%
Projected Dividends (M)	4,428.00	5,075.45	5,788.36	6,572.50	7,434.13	8,380.00	8,871.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.07%	8.07%	8.07%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,652.24	4,696.34	4,740.44
Year 2 PV (M)	4,863.30	4,955.94	5,049.44
Year 3 PV (M)	5,061.68	5,206.98	5,355.04
Year 4 PV (M)	5,247.86	5,449.68	5,657.26
Year 5 PV (M)	5,422.31	5,684.21	5,956.13
PV of Terminal Value (M)	113,163.49	118,629.33	124,304.36
Equity Value (M)	138,410.88	144,622.47	151,062.67
Shares Outstanding (M)	141.38	141.38	141.38
Fair Value	$979.02	$1,022.96	$1,068.51
Upside / Downside	-75.54%	-74.45%	-73.31%

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

Kadokawa Corporation (9468.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener