DDM Analysis: 4732.T

Valuation Snapshot

Stable Growth	$4,064.59 - $16,583.58	$10,623.20
Multi-Stage	$2,076.69 - $2,270.42	$2,171.78
Blended Fair Value	$6,397.49
Current Price	$1,697.50
Upside	276.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.80%	7.39%	41.68	35.12	36.66	30.09	30.39	27.34	26.32	25.13	23.65	21.72
YoY Growth	-	-	18.67%	-4.20%	21.84%	-1.02%	11.18%	3.88%	4.71%	6.26%	8.88%	6.32%
Dividend Yield	-	-	2.62%	2.56%	3.08%	2.56%	3.14%	3.17%	2.41%	2.38%	2.12%	2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	39,448.00
(-) Cash Dividends Paid (M)	20,706.00
(=) Cash Retained (M)	18,742.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,889.60	4,931.00	2,958.60
Cash Retained (M)	18,742.00	18,742.00	18,742.00
(-) Cash Required (M)	-7,889.60	-4,931.00	-2,958.60
(=) Excess Retained (M)	10,852.40	13,811.00	15,783.40
(/) Shares Outstanding (M)	472.58	472.58	472.58
(=) Excess Retained per Share	22.96	29.22	33.40
LTM Dividend per Share	43.81	43.81	43.81
(+) Excess Retained per Share	22.96	29.22	33.40
(=) Adjusted Dividend	66.78	73.04	77.21
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	5.39%	6.39%	7.39%
Fair Value	$4,064.59	$10,623.20	$16,583.58
Upside / Downside	139.45%	525.81%	876.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	39,448.00	41,967.95	44,648.87	47,501.06	50,535.44	53,763.66	55,376.57
Payout Ratio	52.49%	59.99%	67.49%	75.00%	82.50%	90.00%	92.50%
Projected Dividends (M)	20,706.00	25,177.20	30,135.14	35,623.77	41,690.66	48,387.29	51,223.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	5.39%	6.39%	7.39%
Year 1 PV (M)	23,282.91	23,503.84	23,724.77
Year 2 PV (M)	25,771.11	26,262.50	26,758.54
Year 3 PV (M)	28,172.79	28,982.40	29,807.37
Year 4 PV (M)	30,490.09	31,663.92	32,871.32
Year 5 PV (M)	32,725.12	34,307.47	35,950.44
PV of Terminal Value (M)	840,956.10	881,618.57	923,838.96
Equity Value (M)	981,398.13	1,026,338.70	1,072,951.38
Shares Outstanding (M)	472.58	472.58	472.58
Fair Value	$2,076.69	$2,171.78	$2,270.42
Upside / Downside	22.34%	27.94%	33.75%

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

USS Co., Ltd. (4732.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener