DDM Analysis: 6701.T

Valuation Snapshot

Stable Growth	$7,823.16 - $34,807.85	$18,365.31
Multi-Stage	$4,542.28 - $4,976.52	$4,755.38
Blended Fair Value	$11,560.35
Current Price	$4,739.00
Upside	143.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.79%	12.85%	26.02	23.00	21.40	20.45	15.98	13.64	11.69	11.69	11.70	7.78
YoY Growth	-	-	13.14%	7.48%	4.63%	28.00%	17.16%	16.62%	0.00%	-0.04%	50.39%	0.10%
Dividend Yield	-	-	0.62%	0.87%	1.54%	1.94%	1.40%	1.32%	1.36%	1.92%	1.96%	1.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	234,553.00
(-) Cash Dividends Paid (M)	37,356.00
(=) Cash Retained (M)	197,197.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	46,910.60	29,319.13	17,591.48
Cash Retained (M)	197,197.00	197,197.00	197,197.00
(-) Cash Required (M)	-46,910.60	-29,319.13	-17,591.48
(=) Excess Retained (M)	150,286.40	167,877.88	179,605.53
(/) Shares Outstanding (M)	1,332.71	1,332.71	1,332.71
(=) Excess Retained per Share	112.77	125.97	134.77
LTM Dividend per Share	28.03	28.03	28.03
(+) Excess Retained per Share	112.77	125.97	134.77
(=) Adjusted Dividend	140.80	154.00	162.80
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	4.91%	5.91%	6.91%
Fair Value	$7,823.16	$18,365.31	$34,807.85
Upside / Downside	65.08%	287.54%	634.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	234,553.00	248,404.67	263,074.35	278,610.36	295,063.86	312,489.03	321,863.70
Payout Ratio	15.93%	30.74%	45.56%	60.37%	75.19%	90.00%	92.50%
Projected Dividends (M)	37,356.00	76,362.50	119,845.83	168,198.71	221,844.63	281,240.13	297,723.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	4.91%	5.91%	6.91%
Year 1 PV (M)	70,829.58	71,504.76	72,179.93
Year 2 PV (M)	103,107.90	105,083.00	107,076.84
Year 3 PV (M)	134,222.77	138,097.86	142,046.83
Year 4 PV (M)	164,205.22	170,556.39	177,090.03
Year 5 PV (M)	193,085.59	202,465.54	212,206.55
PV of Terminal Value (M)	5,388,087.33	5,649,836.75	5,921,661.23
Equity Value (M)	6,053,538.40	6,337,544.30	6,632,261.41
Shares Outstanding (M)	1,332.71	1,332.71	1,332.71
Fair Value	$4,542.28	$4,755.38	$4,976.52
Upside / Downside	-4.15%	0.35%	5.01%

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

NEC Corporation (6701.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener