DDM Analysis: 6752.T

Valuation Snapshot

Stable Growth	$2,950.44 - $7,323.70	$4,418.63
Multi-Stage	$3,621.03 - $3,973.13	$3,793.76
Blended Fair Value	$4,106.19
Current Price	$1,610.00
Upside	155.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.58%	9.00%	37.50	32.49	29.99	24.99	24.98	29.97	34.97	24.98	24.85	19.84
YoY Growth	-	-	15.40%	8.34%	20.02%	0.02%	-16.65%	-14.28%	40.00%	0.49%	25.26%	25.25%
Dividend Yield	-	-	2.41%	2.47%	1.71%	2.28%	1.94%	3.19%	3.79%	1.67%	1.63%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	319,700.00
(-) Cash Dividends Paid (M)	112,061.00
(=) Cash Retained (M)	207,639.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63,940.00	39,962.50	23,977.50
Cash Retained (M)	207,639.00	207,639.00	207,639.00
(-) Cash Required (M)	-63,940.00	-39,962.50	-23,977.50
(=) Excess Retained (M)	143,699.00	167,676.50	183,661.50
(/) Shares Outstanding (M)	2,334.70	2,334.70	2,334.70
(=) Excess Retained per Share	61.55	71.82	78.67
LTM Dividend per Share	48.00	48.00	48.00
(+) Excess Retained per Share	61.55	71.82	78.67
(=) Adjusted Dividend	109.55	119.82	126.66
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$2,950.44	$4,418.63	$7,323.70
Upside / Downside	83.26%	174.45%	354.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	319,700.00	331,146.88	343,003.61	355,284.88	368,005.87	381,182.34	392,617.81
Payout Ratio	35.05%	46.04%	57.03%	68.02%	79.01%	90.00%	92.50%
Projected Dividends (M)	112,061.00	152,465.12	195,618.92	241,667.51	290,762.86	343,064.11	363,171.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	141,925.23	143,308.78	144,692.33
Year 2 PV (M)	169,507.56	172,828.54	176,181.73
Year 3 PV (M)	194,933.10	200,689.74	206,558.61
Year 4 PV (M)	218,320.93	226,959.38	235,851.68
Year 5 PV (M)	239,784.35	251,702.08	264,089.02
PV of Terminal Value (M)	7,489,541.73	7,861,785.69	8,248,685.66
Equity Value (M)	8,454,012.90	8,857,274.21	9,276,059.03
Shares Outstanding (M)	2,334.70	2,334.70	2,334.70
Fair Value	$3,621.03	$3,793.76	$3,973.13
Upside / Downside	124.91%	135.64%	146.78%

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

Panasonic Holdings Corporation (6752.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener