DDM Analysis: 6462.T

Valuation Snapshot

Stable Growth	$4,244.43 - $6,478.12	$5,290.08
Multi-Stage	$9,484.92 - $10,454.27	$9,960.00
Blended Fair Value	$7,625.04
Current Price	$3,125.00
Upside	144.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	-1.98%	1.07%	119.55	114.37	104.01	137.88	141.86	132.10	118.35	118.05	117.45	107.59
YoY Growth	-	-	4.53%	9.96%	-24.57%	-2.81%	7.39%	11.62%	0.25%	0.51%	9.17%	0.09%
Dividend Yield	-	-	3.83%	4.89%	4.07%	4.61%	3.37%	2.28%	2.33%	3.76%	2.49%	2.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,803.00
(-) Cash Dividends Paid (M)	1,009.00
(=) Cash Retained (M)	3,794.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	960.60	600.38	360.23
Cash Retained (M)	3,794.00	3,794.00	3,794.00
(-) Cash Required (M)	-960.60	-600.38	-360.23
(=) Excess Retained (M)	2,833.40	3,193.63	3,433.78
(/) Shares Outstanding (M)	10.04	10.04	10.04
(=) Excess Retained per Share	282.27	318.16	342.08
LTM Dividend per Share	100.52	100.52	100.52
(+) Excess Retained per Share	282.27	318.16	342.08
(=) Adjusted Dividend	382.79	418.68	442.60
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-2.28%	-1.28%	-0.28%
Fair Value	$4,244.43	$5,290.08	$6,478.12
Upside / Downside	35.82%	69.28%	107.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,803.00	4,741.72	4,681.23	4,621.51	4,562.55	4,504.34	4,639.47
Payout Ratio	21.01%	34.81%	48.60%	62.40%	76.20%	90.00%	92.50%
Projected Dividends (M)	1,009.00	1,650.41	2,275.29	2,883.96	3,476.73	4,053.91	4,291.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-2.28%	-1.28%	-0.28%
Year 1 PV (M)	1,533.44	1,549.14	1,564.83
Year 2 PV (M)	1,964.21	2,004.62	2,045.43
Year 3 PV (M)	2,313.22	2,384.96	2,458.17
Year 4 PV (M)	2,591.04	2,698.73	2,809.75
Year 5 PV (M)	2,807.06	2,953.65	3,106.30
PV of Terminal Value (M)	83,999.83	88,386.49	92,954.53
Equity Value (M)	95,208.80	99,977.58	104,939.01
Shares Outstanding (M)	10.04	10.04	10.04
Fair Value	$9,484.92	$9,960.00	$10,454.27
Upside / Downside	203.52%	218.72%	234.54%

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

Analysis Mode

Ticker

Industry

Sector

Riken Corporation (6462.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener