DDM Analysis: 6301.T

Valuation Snapshot

Stable Growth	$27,423.16 - $89,360.88	$83,744.23
Multi-Stage	$11,858.97 - $12,972.52	$12,405.55
Blended Fair Value	$48,074.89
Current Price	$5,160.00
Upside	831.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.11%	11.65%	181.17	151.29	123.46	79.20	58.60	117.13	101.65	66.71	59.51	59.49
YoY Growth	-	-	19.75%	22.54%	55.88%	35.15%	-49.97%	15.23%	52.37%	12.11%	0.03%	-1.14%
Dividend Yield	-	-	3.82%	3.16%	3.18%	2.63%	2.12%	5.32%	3.82%	2.11%	2.08%	3.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	413,110.00
(-) Cash Dividends Paid (M)	175,480.00
(=) Cash Retained (M)	237,630.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	82,622.00	51,638.75	30,983.25
Cash Retained (M)	237,630.00	237,630.00	237,630.00
(-) Cash Required (M)	-82,622.00	-51,638.75	-30,983.25
(=) Excess Retained (M)	155,008.00	185,991.25	206,646.75
(/) Shares Outstanding (M)	919.39	919.39	919.39
(=) Excess Retained per Share	168.60	202.30	224.77
LTM Dividend per Share	190.87	190.87	190.87
(+) Excess Retained per Share	168.60	202.30	224.77
(=) Adjusted Dividend	359.47	393.17	415.63
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$27,423.16	$83,744.23	$89,360.88
Upside / Downside	431.46%	1,522.95%	1,631.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	413,110.00	439,962.15	468,559.69	499,016.07	531,452.11	565,996.50	582,976.40
Payout Ratio	42.48%	51.98%	61.49%	70.99%	80.50%	90.00%	92.50%
Projected Dividends (M)	175,480.00	228,702.15	288,101.77	354,257.08	427,795.35	509,396.85	539,253.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	211,965.34	213,974.49	215,983.64
Year 2 PV (M)	247,477.17	252,190.91	256,949.13
Year 3 PV (M)	282,034.58	290,130.77	298,380.45
Year 4 PV (M)	315,656.31	327,795.56	340,281.62
Year 5 PV (M)	348,360.80	365,186.76	382,656.69
PV of Terminal Value (M)	9,497,494.54	9,956,227.07	10,432,516.39
Equity Value (M)	10,902,988.73	11,405,505.57	11,926,767.91
Shares Outstanding (M)	919.39	919.39	919.39
Fair Value	$11,858.97	$12,405.55	$12,972.52
Upside / Downside	129.83%	140.42%	151.41%

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

Analysis Mode

Ticker

Industry

Sector

Komatsu Ltd. (6301.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener