DDM Analysis: 4553.T

Valuation Snapshot

Stable Growth	$34,280.74 - $83,404.51	$78,162.24
Multi-Stage	$12,005.46 - $13,149.31	$12,566.84
Blended Fair Value	$45,364.54
Current Price	$2,952.00
Upside	1,436.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.40%	8.76%	59.99	59.97	62.97	48.98	44.00	41.99	31.67	31.63	31.65	35.65
YoY Growth	-	-	0.03%	-4.77%	28.58%	11.31%	4.79%	32.58%	0.13%	-0.06%	-11.23%	37.65%
Dividend Yield	-	-	2.01%	2.03%	3.56%	1.99%	1.63%	2.11%	1.12%	1.60%	1.81%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,645.00
(-) Cash Dividends Paid (M)	3,497.00
(=) Cash Retained (M)	17,148.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,129.00	2,580.63	1,548.38
Cash Retained (M)	17,148.00	17,148.00	17,148.00
(-) Cash Required (M)	-4,129.00	-2,580.63	-1,548.38
(=) Excess Retained (M)	13,019.00	14,567.38	15,599.63
(/) Shares Outstanding (M)	49.23	49.23	49.23
(=) Excess Retained per Share	264.47	295.92	316.89
LTM Dividend per Share	71.04	71.04	71.04
(+) Excess Retained per Share	264.47	295.92	316.89
(=) Adjusted Dividend	335.51	366.96	387.93
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$34,280.74	$78,162.24	$83,404.51
Upside / Downside	1,061.27%	2,547.77%	2,725.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,645.00	21,986.93	23,416.08	24,938.12	26,559.10	28,285.44	29,134.00
Payout Ratio	16.94%	31.55%	46.16%	60.78%	75.39%	90.00%	92.50%
Projected Dividends (M)	3,497.00	6,937.09	10,809.62	15,156.26	20,022.30	25,456.90	26,948.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6,450.57	6,511.71	6,572.85
Year 2 PV (M)	9,346.56	9,524.58	9,704.29
Year 3 PV (M)	12,185.80	12,535.61	12,892.05
Year 4 PV (M)	14,969.13	15,544.80	16,136.92
Year 5 PV (M)	17,697.36	18,552.15	19,439.66
PV of Terminal Value (M)	530,346.17	555,962.09	582,558.39
Equity Value (M)	590,995.59	618,630.94	647,304.15
Shares Outstanding (M)	49.23	49.23	49.23
Fair Value	$12,005.46	$12,566.84	$13,149.31
Upside / Downside	306.69%	325.71%	345.44%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Towa Pharmaceutical Co., Ltd. (4553.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener