DDM Analysis: 7981.T

Valuation Snapshot

Stable Growth	$4,979.82 - $13,685.70	$7,697.66
Multi-Stage	$5,608.85 - $6,151.60	$5,875.13
Blended Fair Value	$6,786.39
Current Price	$2,613.00
Upside	159.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.26%	6.25%	56.17	55.18	62.51	40.48	37.17	36.08	35.00	32.82	31.73	30.65
YoY Growth	-	-	1.79%	-11.73%	54.43%	8.89%	3.03%	3.08%	6.65%	3.44%	3.51%	0.05%
Dividend Yield	-	-	2.31%	3.18%	3.40%	3.24%	2.45%	2.36%	2.00%	1.78%	1.73%	1.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,156.00
(-) Cash Dividends Paid (M)	5,270.00
(=) Cash Retained (M)	8,886.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,831.20	1,769.50	1,061.70
Cash Retained (M)	8,886.00	8,886.00	8,886.00
(-) Cash Required (M)	-2,831.20	-1,769.50	-1,061.70
(=) Excess Retained (M)	6,054.80	7,116.50	7,824.30
(/) Shares Outstanding (M)	66.85	66.85	66.85
(=) Excess Retained per Share	90.57	106.46	117.04
LTM Dividend per Share	78.83	78.83	78.83
(+) Excess Retained per Share	90.57	106.46	117.04
(=) Adjusted Dividend	169.41	185.29	195.88
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	2.94%	3.94%	4.94%
Fair Value	$4,979.82	$7,697.66	$13,685.70
Upside / Downside	90.58%	194.59%	423.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,156.00	14,714.10	15,294.21	15,897.18	16,523.93	17,175.39	17,690.65
Payout Ratio	37.23%	47.78%	58.34%	68.89%	79.45%	90.00%	92.50%
Projected Dividends (M)	5,270.00	7,030.75	8,922.15	10,951.76	13,127.54	15,457.85	16,363.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	2.94%	3.94%	4.94%
Year 1 PV (M)	6,541.54	6,605.09	6,668.63
Year 2 PV (M)	7,723.71	7,874.50	8,026.75
Year 3 PV (M)	8,821.02	9,080.59	9,345.21
Year 4 PV (M)	9,837.76	10,225.63	10,624.86
Year 5 PV (M)	10,778.05	11,311.82	11,866.53
PV of Terminal Value (M)	331,244.34	347,648.77	364,696.79
Equity Value (M)	374,946.43	392,746.41	411,228.76
Shares Outstanding (M)	66.85	66.85	66.85
Fair Value	$5,608.85	$5,875.13	$6,151.60
Upside / Downside	114.65%	124.84%	135.42%

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

Takara Standard Co.,Ltd. (7981.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener