DDM Analysis: 7730.T

Valuation Snapshot

Stable Growth	$1,022.77 - $2,170.24	$1,452.20
Multi-Stage	$743.39 - $812.12	$777.13
Blended Fair Value	$1,114.67
Current Price	$1,254.50
Upside	-11.15%
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	13.20%	16.14%	38.98	37.02	31.97	23.98	21.98	20.97	18.00	11.64	10.68	9.62
YoY Growth	-	-	5.32%	15.78%	33.32%	9.10%	4.79%	16.53%	54.67%	8.94%	11.02%	10.16%
Dividend Yield	-	-	3.11%	2.15%	1.46%	1.06%	1.32%	0.82%	0.62%	0.65%	1.00%	1.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,367.50
(-) Cash Dividends Paid (M)	787.00
(=) Cash Retained (M)	4,580.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,073.50	670.94	402.56
Cash Retained (M)	4,580.50	4,580.50	4,580.50
(-) Cash Required (M)	-1,073.50	-670.94	-402.56
(=) Excess Retained (M)	3,507.00	3,909.56	4,177.94
(/) Shares Outstanding (M)	98.50	98.50	98.50
(=) Excess Retained per Share	35.60	39.69	42.42
LTM Dividend per Share	7.99	7.99	7.99
(+) Excess Retained per Share	35.60	39.69	42.42
(=) Adjusted Dividend	43.59	47.68	50.41
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,022.77	$1,452.20	$2,170.24
Upside / Downside	-18.47%	15.76%	73.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,367.50	5,716.39	6,087.95	6,483.67	6,905.11	7,353.94	7,574.56
Payout Ratio	14.66%	29.73%	44.80%	59.86%	74.93%	90.00%	92.50%
Projected Dividends (M)	787.00	1,699.47	2,727.24	3,881.44	5,174.17	6,618.55	7,006.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,530.51	1,545.02	1,559.53
Year 2 PV (M)	2,211.92	2,254.05	2,296.58
Year 3 PV (M)	2,835.06	2,916.44	2,999.37
Year 4 PV (M)	3,403.55	3,534.44	3,669.07
Year 5 PV (M)	3,920.82	4,110.20	4,306.82
PV of Terminal Value (M)	59,321.95	62,187.22	65,162.15
Equity Value (M)	73,223.81	76,547.37	79,993.52
Shares Outstanding (M)	98.50	98.50	98.50
Fair Value	$743.39	$777.13	$812.12
Upside / Downside	-40.74%	-38.05%	-35.26%

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

Mani, Inc. (7730.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener