DDM Analysis: 7752.T

Valuation Snapshot

Stable Growth	$1,199.82 - $1,976.54	$1,544.88
Multi-Stage	$2,475.03 - $2,723.32	$2,596.75
Blended Fair Value	$2,070.82
Current Price	$1,306.50
Upside	58.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.15%	-0.98%	38.37	37.18	32.50	24.52	25.90	32.86	22.12	25.29	50.57	43.62
YoY Growth	-	-	3.21%	14.40%	32.56%	-5.34%	-21.18%	48.53%	-12.51%	-50.00%	15.94%	2.98%
Dividend Yield	-	-	2.81%	2.65%	2.66%	2.31%	2.08%	4.27%	2.06%	2.49%	5.10%	4.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	61,018.00
(-) Cash Dividends Paid (M)	21,960.00
(=) Cash Retained (M)	39,058.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,203.60	7,627.25	4,576.35
Cash Retained (M)	39,058.00	39,058.00	39,058.00
(-) Cash Required (M)	-12,203.60	-7,627.25	-4,576.35
(=) Excess Retained (M)	26,854.40	31,430.75	34,481.65
(/) Shares Outstanding (M)	573.37	573.37	573.37
(=) Excess Retained per Share	46.84	54.82	60.14
LTM Dividend per Share	38.30	38.30	38.30
(+) Excess Retained per Share	46.84	54.82	60.14
(=) Adjusted Dividend	85.14	93.12	98.44
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	-0.75%	0.25%	1.25%
Fair Value	$1,199.82	$1,544.88	$1,976.54
Upside / Downside	-8.17%	18.25%	51.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	61,018.00	61,172.29	61,326.97	61,482.04	61,637.50	61,793.35	63,647.15
Payout Ratio	35.99%	46.79%	57.59%	68.40%	79.20%	90.00%	92.50%
Projected Dividends (M)	21,960.00	28,623.43	35,320.43	42,051.10	48,815.59	55,614.02	58,873.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	-0.75%	0.25%	1.25%
Year 1 PV (M)	26,659.55	26,928.16	27,196.76
Year 2 PV (M)	30,639.96	31,260.48	31,887.22
Year 3 PV (M)	33,975.88	35,013.21	36,071.45
Year 4 PV (M)	36,735.25	38,238.25	39,786.90
Year 5 PV (M)	38,979.83	40,983.46	43,068.65
PV of Terminal Value (M)	1,252,122.51	1,316,483.83	1,383,464.98
Equity Value (M)	1,419,112.98	1,488,907.39	1,561,475.96
Shares Outstanding (M)	573.37	573.37	573.37
Fair Value	$2,475.03	$2,596.75	$2,723.32
Upside / Downside	89.44%	98.76%	108.44%

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

Analysis Mode

Ticker

Industry

Sector

Ricoh Company, Ltd. (7752.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener