DDM Analysis: 7456.T

Valuation Snapshot

Stable Growth	$33,971.29 - $83,846.61	$78,576.55
Multi-Stage	$12,022.39 - $13,167.29	$12,584.29
Blended Fair Value	$45,580.42
Current Price	$4,190.00
Upside	987.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	14.87%	10.18%	65.00	55.27	49.33	42.26	35.47	32.50	29.45	28.45	28.45	27.64
YoY Growth	-	-	17.60%	12.05%	16.71%	19.15%	9.14%	10.35%	3.53%	0.00%	2.93%	12.05%
Dividend Yield	-	-	1.96%	1.87%	2.17%	2.11%	1.65%	2.43%	1.96%	1.74%	1.92%	2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,923.00
(-) Cash Dividends Paid (M)	1,943.00
(=) Cash Retained (M)	8,980.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,184.60	1,365.38	819.23
Cash Retained (M)	8,980.00	8,980.00	8,980.00
(-) Cash Required (M)	-2,184.60	-1,365.38	-819.23
(=) Excess Retained (M)	6,795.40	7,614.63	8,160.78
(/) Shares Outstanding (M)	25.91	25.91	25.91
(=) Excess Retained per Share	262.29	293.91	314.99
LTM Dividend per Share	75.00	75.00	75.00
(+) Excess Retained per Share	262.29	293.91	314.99
(=) Adjusted Dividend	337.28	368.90	389.98
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$33,971.29	$78,576.55	$83,846.61
Upside / Downside	710.77%	1,775.34%	1,901.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,923.00	11,633.00	12,389.14	13,194.43	14,052.07	14,965.46	15,414.42
Payout Ratio	17.79%	32.23%	46.67%	61.12%	75.56%	90.00%	92.50%
Projected Dividends (M)	1,943.00	3,749.38	5,782.37	8,063.81	10,617.41	13,468.91	14,258.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,485.93	3,518.97	3,552.01
Year 2 PV (M)	4,998.34	5,093.54	5,189.64
Year 3 PV (M)	6,480.67	6,666.70	6,856.27
Year 4 PV (M)	7,933.37	8,238.47	8,552.28
Year 5 PV (M)	9,356.89	9,808.83	10,278.06
PV of Terminal Value (M)	279,222.73	292,709.30	306,712.02
Equity Value (M)	311,477.92	326,035.81	341,140.29
Shares Outstanding (M)	25.91	25.91	25.91
Fair Value	$12,022.39	$12,584.29	$13,167.29
Upside / Downside	186.93%	200.34%	214.26%

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

MATSUDA SANGYO Co., Ltd. (7456.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener