DDM Analysis: 9072.T

Valuation Snapshot

Stable Growth	$1,024.92 - $1,510.91	$1,257.97
Multi-Stage	$1,075.20 - $1,174.32	$1,123.85
Blended Fair Value	$1,190.91
Current Price	$3,412.00
Upside	-65.10%
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	7.24%	7.25%	49.57	46.93	39.03	32.43	33.85	34.94	32.68	30.87	27.46	28.92
YoY Growth	-	-	5.63%	20.23%	20.35%	-4.18%	-3.13%	6.92%	5.85%	12.44%	-5.04%	17.40%
Dividend Yield	-	-	1.54%	2.64%	2.72%	3.02%	2.80%	3.26%	2.55%	2.12%	2.12%	3.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,214.00
(-) Cash Dividends Paid (M)	3,364.00
(=) Cash Retained (M)	13,850.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,442.80	2,151.75	1,291.05
Cash Retained (M)	13,850.00	13,850.00	13,850.00
(-) Cash Required (M)	-3,442.80	-2,151.75	-1,291.05
(=) Excess Retained (M)	10,407.20	11,698.25	12,558.95
(/) Shares Outstanding (M)	137.88	137.88	137.88
(=) Excess Retained per Share	75.48	84.84	91.09
LTM Dividend per Share	24.40	24.40	24.40
(+) Excess Retained per Share	75.48	84.84	91.09
(=) Adjusted Dividend	99.88	109.24	115.48
WACC / Discount Rate	12.42%	12.42%	12.42%
Growth Rate	2.44%	3.44%	4.44%
Fair Value	$1,024.92	$1,257.97	$1,510.91
Upside / Downside	-69.96%	-63.13%	-55.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,214.00	17,805.81	18,417.97	19,051.18	19,706.15	20,383.64	20,995.15
Payout Ratio	19.54%	33.63%	47.73%	61.82%	75.91%	90.00%	92.50%
Projected Dividends (M)	3,364.00	5,988.77	8,790.04	11,776.85	14,958.63	18,345.28	19,420.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.42%	12.42%	12.42%
Growth Rate	2.44%	3.44%	4.44%
Year 1 PV (M)	5,275.62	5,327.12	5,378.62
Year 2 PV (M)	6,821.22	6,955.05	7,090.18
Year 3 PV (M)	8,050.74	8,288.82	8,531.55
Year 4 PV (M)	9,008.12	9,365.06	9,732.50
Year 5 PV (M)	9,732.01	10,216.39	10,719.87
PV of Terminal Value (M)	109,362.07	114,805.28	120,463.09
Equity Value (M)	148,249.78	154,957.71	161,915.81
Shares Outstanding (M)	137.88	137.88	137.88
Fair Value	$1,075.20	$1,123.85	$1,174.32
Upside / Downside	-68.49%	-67.06%	-65.58%

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

NIKKON Holdings Co.,Ltd. (9072.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener