DDM Analysis: 7483.T

Valuation Snapshot

Stable Growth	$22,157.78 - $44,062.47	$41,292.99
Multi-Stage	$6,812.27 - $7,457.24	$7,128.83
Blended Fair Value	$24,210.91
Current Price	$2,825.00
Upside	757.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.31%	7.76%	77.91	67.56	58.25	59.61	50.53	52.26	52.43	50.73	51.24	41.77
YoY Growth	-	-	15.32%	15.97%	-2.28%	17.96%	-3.30%	-0.32%	3.34%	-0.99%	22.68%	13.18%
Dividend Yield	-	-	3.14%	2.86%	2.52%	3.79%	2.92%	3.20%	2.99%	2.02%	2.40%	2.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,835.00
(-) Cash Dividends Paid (M)	2,967.00
(=) Cash Retained (M)	4,868.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,567.00	979.38	587.63
Cash Retained (M)	4,868.00	4,868.00	4,868.00
(-) Cash Required (M)	-1,567.00	-979.38	-587.63
(=) Excess Retained (M)	3,301.00	3,888.63	4,280.38
(/) Shares Outstanding (M)	35.36	35.36	35.36
(=) Excess Retained per Share	93.35	109.96	121.04
LTM Dividend per Share	83.90	83.90	83.90
(+) Excess Retained per Share	93.35	109.96	121.04
(=) Adjusted Dividend	177.25	193.86	204.94
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,157.78	$41,292.99	$44,062.47
Upside / Downside	684.35%	1,361.70%	1,459.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,835.00	8,344.28	8,886.65	9,464.29	10,079.46	10,734.63	11,056.67
Payout Ratio	37.87%	48.29%	58.72%	69.15%	79.57%	90.00%	92.50%
Projected Dividends (M)	2,967.00	4,029.85	5,218.34	6,544.31	8,020.60	9,661.17	10,227.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,753.87	3,789.45	3,825.04
Year 2 PV (M)	4,528.07	4,614.31	4,701.38
Year 3 PV (M)	5,289.74	5,441.59	5,596.32
Year 4 PV (M)	6,039.04	6,271.28	6,510.16
Year 5 PV (M)	6,776.11	7,103.40	7,443.21
PV of Terminal Value (M)	214,516.15	224,877.36	235,635.12
Equity Value (M)	240,902.98	252,097.40	263,711.22
Shares Outstanding (M)	35.36	35.36	35.36
Fair Value	$6,812.27	$7,128.83	$7,457.24
Upside / Downside	141.14%	152.35%	163.97%

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

Doshisha Co.,Ltd. (7483.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener