DDM Analysis: 9697.T

Valuation Snapshot

Stable Growth	$22,482.97 - $26,488.74	$24,823.83
Multi-Stage	$16,603.45 - $18,221.85	$17,397.54
Blended Fair Value	$21,110.68
Current Price	$4,933.00
Upside	327.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	31.58%	22.28%	40.22	34.10	25.98	20.91	12.74	10.20	8.50	6.55	6.68	5.33
YoY Growth	-	-	17.92%	31.27%	24.28%	64.04%	24.99%	20.01%	29.80%	-2.00%	25.40%	-1.02%
Dividend Yield	-	-	0.82%	1.12%	0.91%	1.27%	0.78%	1.04%	1.52%	0.96%	2.01%	1.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	55,716.00
(-) Cash Dividends Paid (M)	17,065.00
(=) Cash Retained (M)	38,651.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,143.20	6,964.50	4,178.70
Cash Retained (M)	38,651.00	38,651.00	38,651.00
(-) Cash Required (M)	-11,143.20	-6,964.50	-4,178.70
(=) Excess Retained (M)	27,507.80	31,686.50	34,472.30
(/) Shares Outstanding (M)	418.31	418.31	418.31
(=) Excess Retained per Share	65.76	75.75	82.41
LTM Dividend per Share	40.80	40.80	40.80
(+) Excess Retained per Share	65.76	75.75	82.41
(=) Adjusted Dividend	106.55	116.54	123.20
WACC / Discount Rate	0.61%	0.61%	0.61%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,482.97	$24,823.83	$26,488.74
Upside / Downside	355.77%	403.22%	436.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	55,716.00	59,337.54	63,194.48	67,302.12	71,676.76	76,335.75	78,625.82
Payout Ratio	30.63%	42.50%	54.38%	66.25%	78.13%	90.00%	92.50%
Projected Dividends (M)	17,065.00	25,220.14	34,363.34	44,588.61	55,997.98	68,702.17	72,728.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.61%	0.61%	0.61%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,830.76	25,066.12	25,301.48
Year 2 PV (M)	33,310.45	33,944.92	34,585.38
Year 3 PV (M)	42,555.10	43,776.70	45,021.46
Year 4 PV (M)	52,618.99	54,642.57	56,723.96
Year 5 PV (M)	63,559.90	66,629.87	69,817.33
PV of Terminal Value (M)	6,728,521.63	7,053,511.75	7,390,939.99
Equity Value (M)	6,945,396.83	7,277,571.92	7,622,389.60
Shares Outstanding (M)	418.31	418.31	418.31
Fair Value	$16,603.45	$17,397.54	$18,221.85
Upside / Downside	236.58%	252.68%	269.39%

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

Capcom Co., Ltd. (9697.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener