DDM Analysis: 9302.T

Valuation Snapshot

Stable Growth	$5,944.23 - $25,801.34	$14,360.62
Multi-Stage	$3,673.00 - $4,022.70	$3,844.61
Blended Fair Value	$9,102.62
Current Price	$4,135.00
Upside	120.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	43.62%	12.99%	50.63	61.20	55.13	21.57	16.59	8.29	0.00	0.00	16.59	16.59
YoY Growth	-	-	-17.27%	11.01%	155.58%	30.06%	100.16%	0.00%	0.00%	-100.00%	0.00%	11.10%
Dividend Yield	-	-	1.29%	3.85%	4.73%	2.25%	1.97%	1.67%	0.00%	0.00%	3.24%	3.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,782.00
(-) Cash Dividends Paid (M)	3,641.00
(=) Cash Retained (M)	6,141.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,956.40	1,222.75	733.65
Cash Retained (M)	6,141.00	6,141.00	6,141.00
(-) Cash Required (M)	-1,956.40	-1,222.75	-733.65
(=) Excess Retained (M)	4,184.60	4,918.25	5,407.35
(/) Shares Outstanding (M)	74.82	74.82	74.82
(=) Excess Retained per Share	55.93	65.74	72.27
LTM Dividend per Share	48.66	48.66	48.66
(+) Excess Retained per Share	55.93	65.74	72.27
(=) Adjusted Dividend	104.59	114.40	120.94
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	4.67%	5.67%	6.67%
Fair Value	$5,944.23	$14,360.62	$25,801.34
Upside / Downside	43.75%	247.29%	523.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,782.00	10,336.96	10,923.39	11,543.10	12,197.97	12,889.99	13,276.69
Payout Ratio	37.22%	47.78%	58.33%	68.89%	79.44%	90.00%	92.50%
Projected Dividends (M)	3,641.00	4,938.70	6,371.93	7,951.88	9,690.59	11,600.99	12,280.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	4.67%	5.67%	6.67%
Year 1 PV (M)	4,592.75	4,636.62	4,680.50
Year 2 PV (M)	5,510.49	5,616.28	5,723.08
Year 3 PV (M)	6,395.12	6,580.17	6,768.75
Year 4 PV (M)	7,247.51	7,528.47	7,817.51
Year 5 PV (M)	8,068.51	8,461.36	8,869.37
PV of Terminal Value (M)	242,996.33	254,827.62	267,115.33
Equity Value (M)	274,810.72	287,650.53	300,974.54
Shares Outstanding (M)	74.82	74.82	74.82
Fair Value	$3,673.00	$3,844.61	$4,022.70
Upside / Downside	-11.17%	-7.02%	-2.72%

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

MITSUI-SOKO HOLDINGS Co., Ltd. (9302.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener