DDM Analysis: 4091.T

Valuation Snapshot

Stable Growth	$41,730.94 - $49,166.12	$46,075.85
Multi-Stage	$52,951.48 - $58,129.56	$55,492.10
Blended Fair Value	$50,783.98
Current Price	$5,247.00
Upside	867.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.20%	14.87%	48.00	40.00	35.99	32.00	28.00	27.00	24.00	22.00	18.00	14.00
YoY Growth	-	-	20.00%	11.15%	12.46%	14.29%	3.70%	12.50%	9.08%	22.23%	28.58%	16.63%
Dividend Yield	-	-	0.88%	0.84%	1.16%	1.48%	1.23%	1.50%	1.05%	1.39%	1.43%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	107,011.00
(-) Cash Dividends Paid (M)	22,078.00
(=) Cash Retained (M)	84,933.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,402.20	13,376.38	8,025.83
Cash Retained (M)	84,933.00	84,933.00	84,933.00
(-) Cash Required (M)	-21,402.20	-13,376.38	-8,025.83
(=) Excess Retained (M)	63,530.80	71,556.63	76,907.18
(/) Shares Outstanding (M)	432.86	432.86	432.86
(=) Excess Retained per Share	146.77	165.31	177.67
LTM Dividend per Share	51.01	51.01	51.01
(+) Excess Retained per Share	146.77	165.31	177.67
(=) Adjusted Dividend	197.78	216.32	228.68
WACC / Discount Rate	-9.82%	-9.82%	-9.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$41,730.94	$46,075.85	$49,166.12
Upside / Downside	695.33%	778.14%	837.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	107,011.00	113,966.72	121,374.55	129,263.90	137,666.05	146,614.34	151,012.77
Payout Ratio	20.63%	34.51%	48.38%	62.25%	76.13%	90.00%	92.50%
Projected Dividends (M)	22,078.00	39,324.46	58,719.69	80,470.15	104,800.08	131,952.91	139,686.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-9.82%	-9.82%	-9.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	43,194.97	43,604.40	44,013.83
Year 2 PV (M)	70,847.48	72,196.92	73,559.10
Year 3 PV (M)	106,646.30	109,707.73	112,827.20
Year 4 PV (M)	152,560.78	158,427.84	164,462.51
Year 5 PV (M)	210,994.24	221,185.34	231,766.47
PV of Terminal Value (M)	22,336,084.18	23,414,925.40	24,535,056.41
Equity Value (M)	22,920,327.94	24,020,047.62	25,161,685.52
Shares Outstanding (M)	432.86	432.86	432.86
Fair Value	$52,951.48	$55,492.10	$58,129.56
Upside / Downside	909.18%	957.60%	1,007.86%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Nippon Sanso Holdings Corporation (4091.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener