DDM Analysis: 6849.T

Valuation Snapshot

Stable Growth	$1,746.25 - $3,344.94	$2,387.75
Multi-Stage	$2,081.47 - $2,281.85	$2,179.78
Blended Fair Value	$2,283.77
Current Price	$1,690.50
Upside	35.09%
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	11.35%	4.44%	31.12	36.42	34.98	29.55	18.18	18.18	18.20	18.28	18.29	18.47
YoY Growth	-	-	-14.54%	4.10%	18.40%	62.54%	-0.03%	-0.10%	-0.43%	-0.03%	-0.99%	-8.33%
Dividend Yield	-	-	1.81%	1.58%	1.82%	2.13%	1.15%	1.00%	1.23%	1.19%	1.41%	1.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,159.00
(-) Cash Dividends Paid (M)	5,107.00
(=) Cash Retained (M)	13,052.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,631.80	2,269.88	1,361.93
Cash Retained (M)	13,052.00	13,052.00	13,052.00
(-) Cash Required (M)	-3,631.80	-2,269.88	-1,361.93
(=) Excess Retained (M)	9,420.20	10,782.13	11,690.08
(/) Shares Outstanding (M)	163.88	163.88	163.88
(=) Excess Retained per Share	57.48	65.79	71.33
LTM Dividend per Share	31.16	31.16	31.16
(+) Excess Retained per Share	57.48	65.79	71.33
(=) Adjusted Dividend	88.65	96.96	102.50
WACC / Discount Rate	7.64%	7.64%	7.64%
Growth Rate	2.44%	3.44%	4.44%
Fair Value	$1,746.25	$2,387.75	$3,344.94
Upside / Downside	3.30%	41.25%	97.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,159.00	18,784.21	19,430.95	20,099.96	20,792.00	21,507.87	22,153.10
Payout Ratio	28.12%	40.50%	52.87%	65.25%	77.62%	90.00%	92.50%
Projected Dividends (M)	5,107.00	7,607.43	10,273.98	13,115.13	16,139.74	19,357.08	20,491.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.64%	7.64%	7.64%
Growth Rate	2.44%	3.44%	4.44%
Year 1 PV (M)	6,998.93	7,067.25	7,135.57
Year 2 PV (M)	8,696.14	8,866.74	9,039.00
Year 3 PV (M)	10,213.02	10,515.03	10,822.94
Year 4 PV (M)	11,563.04	12,021.19	12,492.81
Year 5 PV (M)	12,758.79	13,393.79	14,053.83
PV of Terminal Value (M)	290,879.13	305,356.14	320,403.92
Equity Value (M)	341,109.04	357,220.14	373,948.07
Shares Outstanding (M)	163.88	163.88	163.88
Fair Value	$2,081.47	$2,179.78	$2,281.85
Upside / Downside	23.13%	28.94%	34.98%

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

Nihon Kohden Corporation (6849.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener