DDM Analysis: 7733.T

Valuation Snapshot

Stable Growth	$1,529.86 - $2,897.65	$2,082.89
Multi-Stage	$1,759.19 - $1,928.74	$1,842.37
Blended Fair Value	$1,962.63
Current Price	$1,715.00
Upside	14.44%
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	15.42%	0.00%	18.45	17.64	15.67	13.57	11.31	9.01	8.41	8.43	5.12	3.01
YoY Growth	-	-	4.61%	12.54%	15.52%	20.01%	25.51%	7.16%	-0.25%	64.71%	70.02%	0.00%
Dividend Yield	-	-	1.08%	0.69%	0.69%	0.50%	0.51%	0.43%	0.69%	0.81%	0.50%	0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	112,263.00
(-) Cash Dividends Paid (M)	22,556.00
(=) Cash Retained (M)	89,707.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,452.60	14,032.88	8,419.73
Cash Retained (M)	89,707.00	89,707.00	89,707.00
(-) Cash Required (M)	-22,452.60	-14,032.88	-8,419.73
(=) Excess Retained (M)	67,254.40	75,674.13	81,287.28
(/) Shares Outstanding (M)	1,137.00	1,137.00	1,137.00
(=) Excess Retained per Share	59.15	66.56	71.49
LTM Dividend per Share	19.84	19.84	19.84
(+) Excess Retained per Share	59.15	66.56	71.49
(=) Adjusted Dividend	78.99	86.39	91.33
WACC / Discount Rate	7.87%	7.87%	7.87%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$1,529.86	$2,082.89	$2,897.65
Upside / Downside	-10.80%	21.45%	68.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	112,263.00	116,277.38	120,435.32	124,741.93	129,202.55	133,822.67	137,837.35
Payout Ratio	20.09%	34.07%	48.06%	62.04%	76.02%	90.00%	92.50%
Projected Dividends (M)	22,556.00	39,619.99	57,875.51	77,385.96	98,217.74	120,440.40	127,499.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.87%	7.87%	7.87%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	36,374.10	36,728.71	37,083.31
Year 2 PV (M)	48,781.00	49,736.75	50,701.78
Year 3 PV (M)	59,881.95	61,650.42	63,453.38
Year 4 PV (M)	69,775.28	72,536.25	75,378.36
Year 5 PV (M)	78,552.82	82,457.22	86,515.35
PV of Terminal Value (M)	1,706,835.17	1,791,671.91	1,879,849.00
Equity Value (M)	2,000,200.31	2,094,781.27	2,192,981.19
Shares Outstanding (M)	1,137.00	1,137.00	1,137.00
Fair Value	$1,759.19	$1,842.37	$1,928.74
Upside / Downside	2.58%	7.43%	12.46%

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

Olympus Corporation (7733.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener