DDM Analysis: 6268.T

Valuation Snapshot

Stable Growth	$1,687.21 - $2,910.37	$2,213.96
Multi-Stage	$3,068.34 - $3,369.01	$3,215.79
Blended Fair Value	$2,714.87
Current Price	$3,349.00
Upside	-18.93%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.25%	6.62%	80.45	79.20	78.17	73.34	80.76	75.60	76.54	62.06	48.55	47.16
YoY Growth	-	-	1.58%	1.31%	6.59%	-9.19%	6.83%	-1.23%	23.32%	27.82%	2.95%	11.33%
Dividend Yield	-	-	3.48%	3.00%	2.41%	2.25%	1.60%	3.03%	2.25%	1.51%	1.65%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,966.00
(-) Cash Dividends Paid (M)	9,652.00
(=) Cash Retained (M)	6,314.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,193.20	1,995.75	1,197.45
Cash Retained (M)	6,314.00	6,314.00	6,314.00
(-) Cash Required (M)	-3,193.20	-1,995.75	-1,197.45
(=) Excess Retained (M)	3,120.80	4,318.25	5,116.55
(/) Shares Outstanding (M)	119.99	119.99	119.99
(=) Excess Retained per Share	26.01	35.99	42.64
LTM Dividend per Share	80.44	80.44	80.44
(+) Excess Retained per Share	26.01	35.99	42.64
(=) Adjusted Dividend	106.45	116.43	123.08
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	0.22%	1.22%	2.22%
Fair Value	$1,687.21	$2,213.96	$2,910.37
Upside / Downside	-49.62%	-33.89%	-13.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,966.00	16,160.25	16,356.86	16,555.87	16,757.29	16,961.17	17,470.01
Payout Ratio	60.45%	66.36%	72.27%	78.18%	84.09%	90.00%	92.50%
Projected Dividends (M)	9,652.00	10,724.39	11,821.44	12,943.61	14,091.33	15,265.05	16,159.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	0.22%	1.22%	2.22%
Year 1 PV (M)	9,966.68	10,066.13	10,165.58
Year 2 PV (M)	10,210.01	10,414.79	10,621.59
Year 3 PV (M)	10,389.36	10,703.48	11,023.87
Year 4 PV (M)	10,511.46	10,937.33	11,376.01
Year 5 PV (M)	10,582.48	11,121.10	11,681.44
PV of Terminal Value (M)	316,517.86	332,627.85	349,387.23
Equity Value (M)	368,177.84	385,870.68	404,255.72
Shares Outstanding (M)	119.99	119.99	119.99
Fair Value	$3,068.34	$3,215.79	$3,369.01
Upside / Downside	-8.38%	-3.98%	0.60%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Nabtesco Corporation (6268.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener