DDM Analysis: 5393.T

Valuation Snapshot

Stable Growth	$21,027.43 - $92,807.39	$49,823.29
Multi-Stage	$13,683.70 - $14,998.76	$14,329.00
Blended Fair Value	$32,076.15
Current Price	$5,558.00
Upside	477.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.47%	13.32%	104.16	96.61	92.63	84.35	78.24	76.12	66.22	58.51	49.50	35.25
YoY Growth	-	-	7.81%	4.31%	9.81%	7.82%	2.77%	14.96%	13.19%	18.19%	40.42%	18.22%
Dividend Yield	-	-	1.89%	2.03%	3.10%	3.74%	2.80%	3.39%	3.30%	2.11%	1.91%	2.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	30,353.00
(-) Cash Dividends Paid (M)	7,015.00
(=) Cash Retained (M)	23,338.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,070.60	3,794.13	2,276.48
Cash Retained (M)	23,338.00	23,338.00	23,338.00
(-) Cash Required (M)	-6,070.60	-3,794.13	-2,276.48
(=) Excess Retained (M)	17,267.40	19,543.88	21,061.53
(/) Shares Outstanding (M)	64.42	64.42	64.42
(=) Excess Retained per Share	268.04	303.38	326.94
LTM Dividend per Share	108.89	108.89	108.89
(+) Excess Retained per Share	268.04	303.38	326.94
(=) Adjusted Dividend	376.93	412.27	435.83
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	4.47%	5.47%	6.47%
Fair Value	$21,027.43	$49,823.29	$92,807.39
Upside / Downside	278.33%	796.42%	1,569.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	30,353.00	32,013.84	33,765.56	35,613.13	37,561.79	39,617.08	40,805.59
Payout Ratio	23.11%	36.49%	49.87%	63.24%	76.62%	90.00%	92.50%
Projected Dividends (M)	7,015.00	11,681.57	16,837.82	22,523.37	28,780.70	35,655.37	37,745.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	4.47%	5.47%	6.47%
Year 1 PV (M)	10,880.50	10,984.65	11,088.79
Year 2 PV (M)	14,607.68	14,888.66	15,172.33
Year 3 PV (M)	18,200.21	18,727.86	19,265.62
Year 4 PV (M)	21,661.68	22,503.04	23,368.68
Year 5 PV (M)	24,995.59	26,215.00	27,481.54
PV of Terminal Value (M)	791,167.51	829,764.51	869,853.38
Equity Value (M)	881,513.15	923,083.71	966,230.33
Shares Outstanding (M)	64.42	64.42	64.42
Fair Value	$13,683.70	$14,329.00	$14,998.76
Upside / Downside	146.20%	157.81%	169.86%

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

Nichias Corporation (5393.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener