DDM Analysis: 7733.T

Valuation Snapshot

Stable Growth	$1,786.56 - $3,767.40	$2,531.23
Multi-Stage	$2,107.37 - $2,312.08	$2,207.79
Blended Fair Value	$2,369.51
Current Price	$1,715.00
Upside	38.16%
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	15.42%	0.00%	18.45	17.64	15.67	13.57	11.31	9.01	8.41	8.43	5.12	3.01
YoY Growth	-	-	4.61%	12.54%	15.52%	20.01%	25.51%	7.16%	-0.25%	64.71%	70.02%	0.00%
Dividend Yield	-	-	1.08%	0.69%	0.69%	0.50%	0.51%	0.43%	0.69%	0.81%	0.50%	0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	112,263.00
(-) Cash Dividends Paid (M)	22,556.00
(=) Cash Retained (M)	89,707.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,452.60	14,032.88	8,419.73
Cash Retained (M)	89,707.00	89,707.00	89,707.00
(-) Cash Required (M)	-22,452.60	-14,032.88	-8,419.73
(=) Excess Retained (M)	67,254.40	75,674.13	81,287.28
(/) Shares Outstanding (M)	1,137.00	1,137.00	1,137.00
(=) Excess Retained per Share	59.15	66.56	71.49
LTM Dividend per Share	19.84	19.84	19.84
(+) Excess Retained per Share	59.15	66.56	71.49
(=) Adjusted Dividend	78.99	86.39	91.33
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$1,786.56	$2,531.23	$3,767.40
Upside / Downside	4.17%	47.59%	119.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	112,263.00	116,277.38	120,435.32	124,741.93	129,202.55	133,822.67	137,837.35
Payout Ratio	20.09%	34.07%	48.06%	62.04%	76.02%	90.00%	92.50%
Projected Dividends (M)	22,556.00	39,619.99	57,875.51	77,385.96	98,217.74	120,440.40	127,499.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	36,632.51	36,989.64	37,346.77
Year 2 PV (M)	49,476.57	50,445.95	51,424.74
Year 3 PV (M)	61,167.30	62,973.73	64,815.39
Year 4 PV (M)	71,779.34	74,619.61	77,543.35
Year 5 PV (M)	81,383.07	85,428.15	89,632.49
PV of Terminal Value (M)	2,095,649.72	2,199,812.15	2,308,075.85
Equity Value (M)	2,396,088.51	2,510,269.23	2,628,838.59
Shares Outstanding (M)	1,137.00	1,137.00	1,137.00
Fair Value	$2,107.37	$2,207.79	$2,312.08
Upside / Downside	22.88%	28.73%	34.81%

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

Olympus Corporation (7733.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener