DDM Analysis: 9962.T

Valuation Snapshot

Stable Growth	$11,611.67 - $23,401.54	$21,930.67
Multi-Stage	$3,602.63 - $3,943.82	$3,770.08
Blended Fair Value	$12,850.38
Current Price	$2,306.50
Upside	457.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.97%	11.27%	35.12	25.68	33.63	28.44	13.37	19.09	21.94	20.98	15.64	13.40
YoY Growth	-	-	36.77%	-23.65%	18.26%	112.65%	-29.94%	-13.01%	4.58%	34.17%	16.69%	11.06%
Dividend Yield	-	-	1.82%	0.93%	1.17%	0.99%	0.36%	0.71%	0.78%	0.65%	0.61%	0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	32,345.00
(-) Cash Dividends Paid (M)	11,885.00
(=) Cash Retained (M)	20,460.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,469.00	4,043.13	2,425.88
Cash Retained (M)	20,460.00	20,460.00	20,460.00
(-) Cash Required (M)	-6,469.00	-4,043.13	-2,425.88
(=) Excess Retained (M)	13,991.00	16,416.88	18,034.13
(/) Shares Outstanding (M)	274.88	274.88	274.88
(=) Excess Retained per Share	50.90	59.72	65.61
LTM Dividend per Share	43.24	43.24	43.24
(+) Excess Retained per Share	50.90	59.72	65.61
(=) Adjusted Dividend	94.14	102.96	108.84
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$11,611.67	$21,930.67	$23,401.54
Upside / Downside	403.43%	850.82%	914.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	32,345.00	34,447.43	36,686.51	39,071.13	41,610.75	44,315.45	45,644.92
Payout Ratio	36.74%	47.40%	58.05%	68.70%	79.35%	90.00%	92.50%
Projected Dividends (M)	11,885.00	16,326.56	21,295.30	26,841.00	33,017.67	39,883.91	42,221.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,206.82	15,350.96	15,495.10
Year 2 PV (M)	18,474.44	18,826.33	19,181.53
Year 3 PV (M)	21,688.53	22,311.13	22,945.53
Year 4 PV (M)	24,849.72	25,805.37	26,788.32
Year 5 PV (M)	27,958.67	29,309.09	30,711.18
PV of Terminal Value (M)	882,110.99	924,717.29	968,954.22
Equity Value (M)	990,289.17	1,036,320.16	1,084,075.89
Shares Outstanding (M)	274.88	274.88	274.88
Fair Value	$3,602.63	$3,770.08	$3,943.82
Upside / Downside	56.19%	63.45%	70.99%

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

MISUMI Group Inc. (9962.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener