DDM Analysis: 3291.T

Valuation Snapshot

Stable Growth	$2,178.98 - $3,624.66	$2,816.98
Multi-Stage	$3,672.24 - $4,039.38	$3,852.25
Blended Fair Value	$3,334.62
Current Price	$2,361.50
Upside	41.21%
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	7.14%	9.61%	90.82	91.12	92.98	91.34	64.37	64.34	63.30	63.33	47.72	39.42
YoY Growth	-	-	-0.32%	-2.01%	1.80%	41.90%	0.04%	1.65%	-0.05%	32.69%	21.05%	8.66%
Dividend Yield	-	-	4.47%	4.35%	3.83%	4.37%	2.25%	3.90%	3.51%	2.96%	2.55%	1.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	51,962.00
(-) Cash Dividends Paid (M)	6,307.50
(=) Cash Retained (M)	45,654.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,392.40	6,495.25	3,897.15
Cash Retained (M)	45,654.50	45,654.50	45,654.50
(-) Cash Required (M)	-10,392.40	-6,495.25	-3,897.15
(=) Excess Retained (M)	35,262.10	39,159.25	41,757.35
(/) Shares Outstanding (M)	277.82	277.82	277.82
(=) Excess Retained per Share	126.92	140.95	150.30
LTM Dividend per Share	22.70	22.70	22.70
(+) Excess Retained per Share	126.92	140.95	150.30
(=) Adjusted Dividend	149.63	163.65	173.01
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	0.08%	1.08%	2.08%
Fair Value	$2,178.98	$2,816.98	$3,624.66
Upside / Downside	-7.73%	19.29%	53.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	51,962.00	52,522.91	53,089.87	53,662.94	54,242.21	54,827.73	56,472.56
Payout Ratio	12.14%	27.71%	43.28%	58.86%	74.43%	90.00%	92.50%
Projected Dividends (M)	6,307.50	14,554.59	22,979.00	31,583.58	40,371.25	49,344.96	52,237.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	0.08%	1.08%	2.08%
Year 1 PV (M)	13,473.93	13,608.56	13,743.19
Year 2 PV (M)	19,693.35	20,088.87	20,488.32
Year 3 PV (M)	25,057.86	25,816.53	26,590.36
Year 4 PV (M)	29,651.66	30,854.67	32,093.92
Year 5 PV (M)	33,551.65	35,261.73	37,040.85
PV of Terminal Value (M)	898,799.61	944,610.30	992,270.16
Equity Value (M)	1,020,228.06	1,070,240.66	1,122,226.80
Shares Outstanding (M)	277.82	277.82	277.82
Fair Value	$3,672.24	$3,852.25	$4,039.38
Upside / Downside	55.50%	63.13%	71.05%

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

Iida Group Holdings Co., Ltd. (3291.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener