DDM Analysis: 6370.T

Valuation Snapshot

Stable Growth	$12,780.22 - $40,266.94	$37,736.02
Multi-Stage	$5,424.44 - $5,933.29	$5,674.21
Blended Fair Value	$21,705.12
Current Price	$5,049.00
Upside	329.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.77%	6.38%	89.41	82.94	78.12	79.00	72.59	58.72	53.98	51.66	51.13	49.16
YoY Growth	-	-	7.80%	6.17%	-1.11%	8.83%	23.61%	8.78%	4.48%	1.04%	4.02%	2.09%
Dividend Yield	-	-	1.57%	1.21%	1.42%	1.61%	1.36%	1.96%	1.97%	1.63%	1.67%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,547.00
(-) Cash Dividends Paid (M)	10,381.00
(=) Cash Retained (M)	12,166.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,509.40	2,818.38	1,691.03
Cash Retained (M)	12,166.00	12,166.00	12,166.00
(-) Cash Required (M)	-4,509.40	-2,818.38	-1,691.03
(=) Excess Retained (M)	7,656.60	9,347.63	10,474.98
(/) Shares Outstanding (M)	111.36	111.36	111.36
(=) Excess Retained per Share	68.76	83.94	94.07
LTM Dividend per Share	93.22	93.22	93.22
(+) Excess Retained per Share	68.76	83.94	94.07
(=) Adjusted Dividend	161.98	177.16	187.29
WACC / Discount Rate	6.84%	6.84%	6.84%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$12,780.22	$37,736.02	$40,266.94
Upside / Downside	153.12%	647.40%	697.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,547.00	24,012.56	25,573.37	27,235.64	29,005.96	30,891.34	31,818.08
Payout Ratio	46.04%	54.83%	63.62%	72.42%	81.21%	90.00%	92.50%
Projected Dividends (M)	10,381.00	13,166.87	16,271.05	19,723.14	23,555.25	27,802.21	29,431.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.84%	6.84%	6.84%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	12,208.53	12,324.25	12,439.97
Year 2 PV (M)	13,988.68	14,255.13	14,524.09
Year 3 PV (M)	15,722.37	16,173.70	16,633.59
Year 4 PV (M)	17,410.46	18,080.02	18,768.71
Year 5 PV (M)	19,053.84	19,974.15	20,929.68
PV of Terminal Value (M)	525,669.55	551,059.59	577,421.36
Equity Value (M)	604,053.44	631,866.84	660,717.39
Shares Outstanding (M)	111.36	111.36	111.36
Fair Value	$5,424.44	$5,674.21	$5,933.29
Upside / Downside	7.44%	12.38%	17.51%

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

Mode

Ticker

Industry

Sector

Kurita Water Industries Ltd. (6370.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener