DDM Analysis: 7012.T

Valuation Snapshot

Stable Growth	$11,882.46 - $37,438.06	$19,099.55
Multi-Stage	$12,006.22 - $13,164.99	$12,574.74
Blended Fair Value	$15,837.15
Current Price	$10,900.00
Upside	45.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.44%	0.67%	100.15	80.14	50.08	20.22	0.35	69.96	64.93	50.03	109.63	119.62
YoY Growth	-	-	24.96%	60.03%	147.72%	5,635.59%	-99.50%	7.75%	29.77%	-54.36%	-8.35%	27.73%
Dividend Yield	-	-	0.92%	1.32%	1.36%	0.79%	0.01%	4.51%	2.51%	1.53%	3.30%	4.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	76,871.00
(-) Cash Dividends Paid (M)	24,821.00
(=) Cash Retained (M)	52,050.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,374.20	9,608.88	5,765.33
Cash Retained (M)	52,050.00	52,050.00	52,050.00
(-) Cash Required (M)	-15,374.20	-9,608.88	-5,765.33
(=) Excess Retained (M)	36,675.80	42,441.13	46,284.68
(/) Shares Outstanding (M)	167.39	167.39	167.39
(=) Excess Retained per Share	219.11	253.55	276.52
LTM Dividend per Share	148.29	148.29	148.29
(+) Excess Retained per Share	219.11	253.55	276.52
(=) Adjusted Dividend	367.40	401.84	424.80
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.34%	4.34%	5.34%
Fair Value	$11,882.46	$19,099.55	$37,438.06
Upside / Downside	9.01%	75.23%	243.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	76,871.00	80,210.09	83,694.21	87,329.68	91,123.07	95,081.23	97,933.66
Payout Ratio	32.29%	43.83%	55.37%	66.92%	78.46%	90.00%	92.50%
Projected Dividends (M)	24,821.00	35,157.15	46,344.41	58,437.24	71,493.18	85,573.10	90,588.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.34%	4.34%	5.34%
Year 1 PV (M)	32,683.04	32,999.30	33,315.55
Year 2 PV (M)	40,051.16	40,830.02	41,616.37
Year 3 PV (M)	46,947.91	48,324.01	49,726.74
Year 4 PV (M)	53,394.94	55,491.83	57,649.88
Year 5 PV (M)	59,413.03	62,343.73	65,388.96
PV of Terminal Value (M)	1,777,170.52	1,864,834.19	1,955,923.61
Equity Value (M)	2,009,660.62	2,104,823.07	2,203,621.12
Shares Outstanding (M)	167.39	167.39	167.39
Fair Value	$12,006.22	$12,574.74	$13,164.99
Upside / Downside	10.15%	15.36%	20.78%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Kawasaki Heavy Industries, Ltd. (7012.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener