DDM Analysis: 7003.T

Valuation Snapshot

Stable Growth	$1,106.14 - $1,493.23	$1,304.43
Multi-Stage	$2,488.71 - $2,755.73	$2,619.44
Blended Fair Value	$1,961.93
Current Price	$4,475.00
Upside	-56.16%
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	313.10%	-3.12%	11.92	7.82	0.00	0.00	0.00	0.01	0.03	23.94	31.91	15.98
YoY Growth	-	-	52.47%	0.00%	0.00%	0.00%	-100.00%	-66.67%	-99.88%	-24.97%	99.75%	-2.42%
Dividend Yield	-	-	0.42%	0.53%	0.00%	0.00%	0.00%	0.00%	0.00%	1.65%	1.99%	1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,321.00
(-) Cash Dividends Paid (M)	2,002.00
(=) Cash Retained (M)	22,319.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,864.20	3,040.13	1,824.08
Cash Retained (M)	22,319.00	22,319.00	22,319.00
(-) Cash Required (M)	-4,864.20	-3,040.13	-1,824.08
(=) Excess Retained (M)	17,454.80	19,278.88	20,494.93
(/) Shares Outstanding (M)	100.90	100.90	100.90
(=) Excess Retained per Share	172.98	191.06	203.11
LTM Dividend per Share	19.84	19.84	19.84
(+) Excess Retained per Share	172.98	191.06	203.11
(=) Adjusted Dividend	192.82	210.90	222.95
WACC / Discount Rate	7.92%	7.92%	7.92%
Growth Rate	-8.10%	-7.10%	-6.10%
Fair Value	$1,106.14	$1,304.43	$1,493.23
Upside / Downside	-75.28%	-70.85%	-66.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,321.00	22,593.73	20,989.13	19,498.49	18,113.72	16,827.29	17,332.11
Payout Ratio	8.23%	24.59%	40.94%	57.29%	73.65%	90.00%	92.50%
Projected Dividends (M)	2,002.00	5,554.73	8,592.73	11,171.20	13,340.09	15,144.56	16,032.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.92%	7.92%	7.92%
Growth Rate	-8.10%	-7.10%	-6.10%
Year 1 PV (M)	5,091.78	5,147.18	5,202.59
Year 2 PV (M)	7,220.12	7,378.10	7,537.80
Year 3 PV (M)	8,604.38	8,888.33	9,178.47
Year 4 PV (M)	9,418.57	9,835.26	10,265.64
Year 5 PV (M)	9,801.43	10,346.44	10,915.43
PV of Terminal Value (M)	210,985.95	222,717.86	234,965.94
Equity Value (M)	251,122.21	264,313.18	278,065.87
Shares Outstanding (M)	100.90	100.90	100.90
Fair Value	$2,488.71	$2,619.44	$2,755.73
Upside / Downside	-44.39%	-41.47%	-38.42%

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

Mitsui E&S Holdings Co., Ltd. (7003.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener