DDM Analysis: 6754.T

Valuation Snapshot

Stable Growth	$757.00 - $1,227.98	$968.43
Multi-Stage	$1,482.86 - $1,629.19	$1,554.61
Blended Fair Value	$1,261.52
Current Price	$1,868.00
Upside	-32.47%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.39%	5.27%	40.33	40.30	40.80	46.50	37.33	25.75	16.82	15.76	20.48	25.22
YoY Growth	-	-	0.08%	-1.24%	-12.26%	24.58%	44.96%	53.09%	6.75%	-23.09%	-18.78%	4.57%
Dividend Yield	-	-	2.16%	3.31%	3.33%	3.17%	1.80%	1.01%	0.87%	1.04%	2.02%	4.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,123.00
(-) Cash Dividends Paid (M)	5,214.00
(=) Cash Retained (M)	3,909.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,824.60	1,140.38	684.23
Cash Retained (M)	3,909.00	3,909.00	3,909.00
(-) Cash Required (M)	-1,824.60	-1,140.38	-684.23
(=) Excess Retained (M)	2,084.40	2,768.63	3,224.78
(/) Shares Outstanding (M)	130.68	130.68	130.68
(=) Excess Retained per Share	15.95	21.19	24.68
LTM Dividend per Share	39.90	39.90	39.90
(+) Excess Retained per Share	15.95	21.19	24.68
(=) Adjusted Dividend	55.85	61.08	64.58
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-0.65%	0.35%	1.35%
Fair Value	$757.00	$968.43	$1,227.98
Upside / Downside	-59.48%	-48.16%	-34.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,123.00	9,154.57	9,186.25	9,218.05	9,249.95	9,281.96	9,560.42
Payout Ratio	57.15%	63.72%	70.29%	76.86%	83.43%	90.00%	92.50%
Projected Dividends (M)	5,214.00	5,833.46	6,457.14	7,085.07	7,717.27	8,353.76	8,843.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-0.65%	0.35%	1.35%
Year 1 PV (M)	5,413.92	5,468.42	5,522.91
Year 2 PV (M)	5,561.75	5,674.29	5,787.94
Year 3 PV (M)	5,663.72	5,836.47	6,012.71
Year 4 PV (M)	5,725.41	5,959.44	6,200.57
Year 5 PV (M)	5,751.89	6,047.27	6,354.65
PV of Terminal Value (M)	165,665.97	174,173.34	183,026.68
Equity Value (M)	193,782.66	203,159.22	212,905.47
Shares Outstanding (M)	130.68	130.68	130.68
Fair Value	$1,482.86	$1,554.61	$1,629.19
Upside / Downside	-20.62%	-16.78%	-12.78%

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

Anritsu Corporation (6754.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener