DDM Analysis: 9902.T

Valuation Snapshot

Stable Growth	$7,775.12 - $33,806.48	$18,745.74
Multi-Stage	$4,769.84 - $5,227.43	$4,994.38
Blended Fair Value	$11,870.06
Current Price	$2,721.00
Upside	336.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.14%	15.04%	96.77	69.08	69.01	42.48	47.79	47.83	42.51	37.16	34.59	29.31
YoY Growth	-	-	40.08%	0.10%	62.47%	-11.12%	-0.07%	12.50%	14.39%	7.44%	18.01%	23.01%
Dividend Yield	-	-	3.51%	1.82%	2.88%	2.25%	2.22%	2.03%	2.23%	1.74%	1.77%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,062.00
(-) Cash Dividends Paid (M)	986.50
(=) Cash Retained (M)	4,075.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,012.40	632.75	379.65
Cash Retained (M)	4,075.50	4,075.50	4,075.50
(-) Cash Required (M)	-1,012.40	-632.75	-379.65
(=) Excess Retained (M)	3,063.10	3,442.75	3,695.85
(/) Shares Outstanding (M)	29.54	29.54	29.54
(=) Excess Retained per Share	103.68	116.53	125.09
LTM Dividend per Share	33.39	33.39	33.39
(+) Excess Retained per Share	103.68	116.53	125.09
(=) Adjusted Dividend	137.07	149.92	158.48
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	4.66%	5.66%	6.66%
Fair Value	$7,775.12	$18,745.74	$33,806.48
Upside / Downside	185.74%	588.93%	1,142.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,062.00	5,348.35	5,650.91	5,970.58	6,308.33	6,665.19	6,865.14
Payout Ratio	19.49%	33.59%	47.69%	61.80%	75.90%	90.00%	92.50%
Projected Dividends (M)	986.50	1,796.55	2,695.09	3,689.54	4,787.87	5,998.67	6,350.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	4.66%	5.66%	6.66%
Year 1 PV (M)	1,670.90	1,686.87	1,702.84
Year 2 PV (M)	2,331.30	2,376.06	2,421.25
Year 3 PV (M)	2,968.31	3,054.22	3,141.76
Year 4 PV (M)	3,582.56	3,721.46	3,864.36
Year 5 PV (M)	4,174.63	4,377.92	4,589.05
PV of Terminal Value (M)	126,196.85	132,342.24	138,724.75
Equity Value (M)	140,924.55	147,558.77	154,444.01
Shares Outstanding (M)	29.54	29.54	29.54
Fair Value	$4,769.84	$4,994.38	$5,227.43
Upside / Downside	75.30%	83.55%	92.11%

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

NICHIDEN Corporation (9902.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener