DDM Analysis: 6370.T

Valuation Snapshot

Stable Growth	$12,774.76 - $40,266.94	$37,736.02
Multi-Stage	$5,423.60 - $5,932.37	$5,673.33
Blended Fair Value	$21,704.67
Current Price	$5,049.00
Upside	329.88%
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	$12,774.76	$37,736.02	$40,266.94
Upside / Downside	153.02%	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)	12,208.46	12,324.18	12,439.90
Year 2 PV (M)	13,988.53	14,254.98	14,523.93
Year 3 PV (M)	15,722.11	16,173.44	16,633.32
Year 4 PV (M)	17,410.09	18,079.63	18,768.31
Year 5 PV (M)	19,053.33	19,973.62	20,929.12
PV of Terminal Value (M)	525,577.31	550,962.89	577,320.03
Equity Value (M)	603,959.84	631,768.73	660,614.61
Shares Outstanding (M)	111.36	111.36	111.36
Fair Value	$5,423.60	$5,673.33	$5,932.37
Upside / Downside	7.42%	12.37%	17.50%

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

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