DDM Analysis: 5393.T

Valuation Snapshot

Stable Growth	$21,028.12 - $92,807.39	$49,826.81
Multi-Stage	$13,683.97 - $14,999.05	$14,329.28
Blended Fair Value	$32,078.04
Current Price	$5,558.00
Upside	477.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.47%	13.32%	104.16	96.61	92.63	84.35	78.24	76.12	66.22	58.51	49.50	35.25
YoY Growth	-	-	7.81%	4.31%	9.81%	7.82%	2.77%	14.96%	13.19%	18.19%	40.42%	18.22%
Dividend Yield	-	-	1.89%	2.03%	3.10%	3.74%	2.80%	3.39%	3.30%	2.11%	1.91%	2.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	30,353.00
(-) Cash Dividends Paid (M)	7,015.00
(=) Cash Retained (M)	23,338.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,070.60	3,794.13	2,276.48
Cash Retained (M)	23,338.00	23,338.00	23,338.00
(-) Cash Required (M)	-6,070.60	-3,794.13	-2,276.48
(=) Excess Retained (M)	17,267.40	19,543.88	21,061.53
(/) Shares Outstanding (M)	64.42	64.42	64.42
(=) Excess Retained per Share	268.04	303.38	326.94
LTM Dividend per Share	108.89	108.89	108.89
(+) Excess Retained per Share	268.04	303.38	326.94
(=) Adjusted Dividend	376.93	412.27	435.83
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	4.47%	5.47%	6.47%
Fair Value	$21,028.12	$49,826.81	$92,807.39
Upside / Downside	278.34%	796.49%	1,569.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	30,353.00	32,013.84	33,765.56	35,613.13	37,561.79	39,617.08	40,805.59
Payout Ratio	23.11%	36.49%	49.87%	63.24%	76.62%	90.00%	92.50%
Projected Dividends (M)	7,015.00	11,681.57	16,837.82	22,523.37	28,780.70	35,655.37	37,745.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	4.47%	5.47%	6.47%
Year 1 PV (M)	10,880.50	10,984.65	11,088.80
Year 2 PV (M)	14,607.69	14,888.68	15,172.34
Year 3 PV (M)	18,200.24	18,727.89	19,265.65
Year 4 PV (M)	21,661.73	22,503.09	23,368.73
Year 5 PV (M)	24,995.66	26,215.07	27,481.61
PV of Terminal Value (M)	791,184.36	829,782.18	869,871.91
Equity Value (M)	881,530.19	923,101.57	966,249.05
Shares Outstanding (M)	64.42	64.42	64.42
Fair Value	$13,683.97	$14,329.28	$14,999.05
Upside / Downside	146.20%	157.81%	169.86%

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

Nichias Corporation (5393.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener