DDM Analysis: 6082.T

Valuation Snapshot

Stable Growth	$449.65 - $690.82	$562.01
Multi-Stage	$639.00 - $701.56	$669.68
Blended Fair Value	$615.85
Current Price	$1,002.00
Upside	-38.54%
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	6.72%	0.00%	14.87	29.86	31.07	32.83	21.50	10.74	10.77	10.66	10.54	10.33
YoY Growth	-	-	-50.20%	-3.90%	-5.35%	52.67%	100.12%	-0.25%	1.03%	1.14%	2.01%	0.00%
Dividend Yield	-	-	1.48%	2.84%	2.94%	2.72%	1.51%	0.41%	0.91%	0.55%	1.04%	0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	472.19
(-) Cash Dividends Paid (M)	72.38
(=) Cash Retained (M)	399.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	94.44	59.02	35.41
Cash Retained (M)	399.82	399.82	399.82
(-) Cash Required (M)	-94.44	-59.02	-35.41
(=) Excess Retained (M)	305.38	340.79	364.40
(/) Shares Outstanding (M)	9.78	9.78	9.78
(=) Excess Retained per Share	31.24	34.86	37.28
LTM Dividend per Share	7.40	7.40	7.40
(+) Excess Retained per Share	31.24	34.86	37.28
(=) Adjusted Dividend	38.64	42.26	44.68
WACC / Discount Rate	8.76%	8.76%	8.76%
Growth Rate	0.15%	1.15%	2.15%
Fair Value	$449.65	$562.01	$690.82
Upside / Downside	-55.13%	-43.91%	-31.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	472.19	477.62	483.10	488.65	494.27	499.95	514.94
Payout Ratio	15.33%	30.26%	45.20%	60.13%	75.07%	90.00%	92.50%
Projected Dividends (M)	72.38	144.54	218.35	293.83	371.02	449.95	476.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.76%	8.76%	8.76%
Growth Rate	0.15%	1.15%	2.15%
Year 1 PV (M)	131.59	132.90	134.22
Year 2 PV (M)	180.97	184.61	188.28
Year 3 PV (M)	221.72	228.43	235.27
Year 4 PV (M)	254.88	265.22	275.86
Year 5 PV (M)	281.41	295.74	310.65
PV of Terminal Value (M)	5,176.23	5,439.87	5,714.14
Equity Value (M)	6,246.80	6,546.77	6,858.42
Shares Outstanding (M)	9.78	9.78	9.78
Fair Value	$639.00	$669.68	$701.56
Upside / Downside	-36.23%	-33.17%	-29.98%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 18 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HBCP	Home Bancorp, Inc.	1.92%	$1.10	19.54%
SLM	SLM Corporation	1.92%	$0.53	17.47%
UVE	Universal Insurance Holdings, Inc.	1.92%	$0.61	14.30%
WAL	Western Alliance Bancorporation	1.92%	$1.64	20.05%
0JZ1.L	Masco Corporation	1.91%	$1.23	31.44%
0L8B.L	Southern Copper Corporation	1.91%	$2.80	60.30%
BKR	Baker Hughes Company	1.91%	$0.90	30.82%
BPAC	Bullpen Parlay Acquisition Company	1.91%	$0.20	36.09%
ELV	Elevance Health Inc.	1.91%	$6.75	27.56%
NGVC	Natural Grocers by Vitamin Cottage, Inc.	1.91%	$0.47	23.70%
SYBT	Stock Yards Bancorp, Inc.	1.91%	$1.25	27.22%
0JVQ.L	Lowe's Companies, Inc.	1.90%	$4.67	38.55%
ATERX	AB Sustainable Global Thematic Fund Class R	1.90%	$2.84	36.57%
BLL	Ball Corporation	1.90%	$1.32	9.47%
EAI	Entergy Arkansas, Inc. 1M BD 4.875%66	1.90%	$0.40	9.71%
MMC	Marsh & McLennan Companies, Inc.	1.90%	$3.47	41.48%
THO	Thor Industries, Inc.	1.90%	$2.00	37.63%
TRGP	Targa Resources Corp.	1.90%	$3.55	46.50%
TTC	The Toro Company	1.90%	$1.52	45.26%
0K8M.L	Norfolk Southern Corporation	1.89%	$5.42	41.12%
FDX	FedEx Corporation	1.89%	$5.54	32.63%
ALL	The Allstate Corporation	1.87%	$3.81	12.13%
BERY	Berry Global Group, Inc.	1.87%	$1.26	24.23%
NHC	National HealthCare Corporation	1.87%	$2.44	37.72%
PRDO	Perdoceo Education Corporation	1.87%	$0.54	23.03%
ABT	Abbott Laboratories	1.86%	$2.31	28.93%
TNET	TriNet Group, Inc.	1.86%	$1.06	38.35%
BTMD	biote Corp.	1.85%	$0.05	5.82%
WDFC	WD-40 Company	1.85%	$3.65	54.36%
AMTB	Amerant Bancorp Inc.	1.84%	$0.36	22.80%
BNH	Brookfield Finance Inc. 4.625%	1.84%	$0.30	70.51%
MGRC	McGrath RentCorp	1.84%	$1.93	32.75%
NATI	National Instruments Corporation	1.84%	$1.10	82.38%
OTIS	Otis Worldwide Corporation	1.84%	$1.63	47.44%
WS	Worthington Steel, Inc.	1.84%	$0.65	26.98%
KBH	KB Home	1.83%	$1.05	13.68%
WRB	W. R. Berkley Corporation	1.83%	$1.27	26.69%
PIPR	Piper Sandler Companies	1.82%	$6.36	47.91%
SFBS	ServisFirst Bancshares, Inc.	1.82%	$1.30	27.90%
YUM	Yum! Brands, Inc.	1.82%	$2.73	54.40%
LVS	Las Vegas Sands Corp.	1.81%	$1.18	51.99%
HNVR	Hanover Bancorp, Inc.	1.80%	$0.41	26.32%
TSCO	Tractor Supply Company	1.79%	$0.91	43.76%
CLI	Mack-Cali Realty Corporation	1.78%	$0.33	21.71%
RRR	Red Rock Resorts, Inc.	1.78%	$1.12	60.48%
SBR	Sabine Royalty Trust	1.78%	$1.25	23.02%
TMUS	T-Mobile US, Inc.	1.78%	$3.55	33.70%
BWFG	Bankwell Financial Group, Inc.	1.77%	$0.80	21.59%
DGX	Quest Diagnostics Incorporated	1.77%	$3.07	35.81%
JPM	JPMorgan Chase & Co.	1.77%	$5.75	27.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

RIDE ON EXPRESS HOLDINGS Co., Ltd. (6082.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener