DDM Analysis: 6981.T

Valuation Snapshot

Stable Growth	$3,082.60 - $8,788.24	$4,817.01
Multi-Stage	$3,216.36 - $3,524.74	$3,367.67
Blended Fair Value	$4,092.34
Current Price	$2,815.50
Upside	45.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.13%	12.33%	54.79	50.95	49.63	41.41	36.24	32.32	31.06	27.54	25.18	22.84
YoY Growth	-	-	7.54%	2.65%	19.85%	14.29%	12.10%	4.08%	12.77%	9.36%	10.27%	33.33%
Dividend Yield	-	-	2.54%	1.56%	1.81%	1.68%	1.28%	1.54%	1.83%	1.33%	1.33%	1.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	235,877.00
(-) Cash Dividends Paid (M)	106,443.00
(=) Cash Retained (M)	129,434.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	47,175.40	29,484.63	17,690.78
Cash Retained (M)	129,434.00	129,434.00	129,434.00
(-) Cash Required (M)	-47,175.40	-29,484.63	-17,690.78
(=) Excess Retained (M)	82,258.60	99,949.38	111,743.23
(/) Shares Outstanding (M)	1,854.00	1,854.00	1,854.00
(=) Excess Retained per Share	44.37	53.91	60.27
LTM Dividend per Share	57.41	57.41	57.41
(+) Excess Retained per Share	44.37	53.91	60.27
(=) Adjusted Dividend	101.78	111.32	117.68
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	3.27%	4.27%	5.27%
Fair Value	$3,082.60	$4,817.01	$8,788.24
Upside / Downside	9.49%	71.09%	212.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	235,877.00	245,939.17	256,430.57	267,369.52	278,775.11	290,667.25	299,387.27
Payout Ratio	45.13%	54.10%	63.08%	72.05%	81.03%	90.00%	92.50%
Projected Dividends (M)	106,443.00	133,056.01	161,745.87	192,641.33	225,878.36	261,600.53	276,933.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	3.27%	4.27%	5.27%
Year 1 PV (M)	123,533.44	124,729.71	125,925.97
Year 2 PV (M)	139,422.63	142,135.97	144,875.46
Year 3 PV (M)	154,169.89	158,692.23	163,302.15
Year 4 PV (M)	167,832.00	174,428.01	181,216.56
Year 5 PV (M)	180,463.26	189,371.93	198,629.01
PV of Terminal Value (M)	5,197,701.35	5,454,288.94	5,720,911.22
Equity Value (M)	5,963,122.57	6,243,646.79	6,534,860.37
Shares Outstanding (M)	1,854.00	1,854.00	1,854.00
Fair Value	$3,216.36	$3,367.67	$3,524.74
Upside / Downside	14.24%	19.61%	25.19%

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

Murata Manufacturing Co., Ltd. (6981.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener