DDM Analysis: 9699.T

Valuation Snapshot

Stable Growth	$14,404.05 - $80,724.65	$26,283.74
Multi-Stage	$10,290.03 - $11,267.63	$10,769.79
Blended Fair Value	$18,526.77
Current Price	$4,290.00
Upside	331.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.00%	0.00%	0.00	111.95	99.92	84.94	76.91	69.93	70.65	52.39	54.84	48.11
YoY Growth	-	-	-100.00%	12.04%	17.63%	10.44%	9.99%	-1.02%	34.85%	-4.46%	14.00%	0.00%
Dividend Yield	-	-	0.00%	2.37%	2.44%	2.73%	2.68%	3.24%	2.27%	1.59%	1.50%	1.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,109.00
(-) Cash Dividends Paid (M)	3,498.00
(=) Cash Retained (M)	8,611.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,421.80	1,513.63	908.18
Cash Retained (M)	8,611.00	8,611.00	8,611.00
(-) Cash Required (M)	-2,421.80	-1,513.63	-908.18
(=) Excess Retained (M)	6,189.20	7,097.38	7,702.83
(/) Shares Outstanding (M)	27.77	27.77	27.77
(=) Excess Retained per Share	222.86	255.56	277.36
LTM Dividend per Share	125.96	125.96	125.96
(+) Excess Retained per Share	222.86	255.56	277.36
(=) Adjusted Dividend	348.82	381.52	403.32
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	4.58%	5.58%	6.58%
Fair Value	$14,404.05	$26,283.74	$80,724.65
Upside / Downside	235.76%	512.67%	1,781.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,109.00	12,784.21	13,497.06	14,249.67	15,044.24	15,883.12	16,359.62
Payout Ratio	28.89%	41.11%	53.33%	65.56%	77.78%	90.00%	92.50%
Projected Dividends (M)	3,498.00	5,255.60	7,198.33	9,341.38	11,701.04	14,294.81	15,132.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	4.58%	5.58%	6.58%
Year 1 PV (M)	4,860.32	4,906.80	4,953.27
Year 2 PV (M)	6,156.26	6,274.56	6,393.99
Year 3 PV (M)	7,388.20	7,602.18	7,820.26
Year 4 PV (M)	8,558.45	8,890.53	9,232.19
Year 5 PV (M)	9,669.22	10,140.46	10,629.89
PV of Terminal Value (M)	249,137.28	261,279.05	273,889.66
Equity Value (M)	285,769.74	299,093.59	312,919.26
Shares Outstanding (M)	27.77	27.77	27.77
Fair Value	$10,290.03	$10,769.79	$11,267.63
Upside / Downside	139.86%	151.04%	162.65%

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

Nishio Rent All Co., Ltd. (9699.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener