DDM Analysis: 6005.T

Valuation Snapshot

Stable Growth	$17,688.25 - $43,320.98	$40,598.10
Multi-Stage	$6,268.80 - $6,863.42	$6,560.64
Blended Fair Value	$23,579.37
Current Price	$2,909.50
Upside	710.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.64%	10.25%	51.50	47.02	40.04	36.99	34.06	34.03	30.11	22.34	20.39	20.38
YoY Growth	-	-	9.54%	17.41%	8.25%	8.60%	0.10%	13.00%	34.82%	9.53%	0.04%	5.03%
Dividend Yield	-	-	1.77%	1.42%	1.07%	1.38%	0.71%	0.76%	0.89%	0.83%	0.93%	0.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,209.00
(-) Cash Dividends Paid (M)	6,975.00
(=) Cash Retained (M)	18,234.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,041.80	3,151.13	1,890.68
Cash Retained (M)	18,234.00	18,234.00	18,234.00
(-) Cash Required (M)	-5,041.80	-3,151.13	-1,890.68
(=) Excess Retained (M)	13,192.20	15,082.88	16,343.33
(/) Shares Outstanding (M)	115.73	115.73	115.73
(=) Excess Retained per Share	113.99	130.33	141.22
LTM Dividend per Share	60.27	60.27	60.27
(+) Excess Retained per Share	113.99	130.33	141.22
(=) Adjusted Dividend	174.26	190.60	201.49
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$17,688.25	$40,598.10	$43,320.98
Upside / Downside	507.95%	1,295.36%	1,388.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,209.00	26,847.59	28,592.68	30,451.20	32,430.53	34,538.51	35,574.67
Payout Ratio	27.67%	40.13%	52.60%	65.07%	77.53%	90.00%	92.50%
Projected Dividends (M)	6,975.00	10,775.27	15,040.10	19,813.83	25,144.60	31,084.66	32,906.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,018.91	10,113.88	10,208.85
Year 2 PV (M)	13,002.77	13,250.44	13,500.44
Year 3 PV (M)	15,927.46	16,384.68	16,850.56
Year 4 PV (M)	18,793.84	19,516.60	20,260.00
Year 5 PV (M)	21,602.77	22,646.20	23,729.55
PV of Terminal Value (M)	646,127.80	677,336.01	709,738.64
Equity Value (M)	725,473.55	759,247.80	794,288.04
Shares Outstanding (M)	115.73	115.73	115.73
Fair Value	$6,268.80	$6,560.64	$6,863.42
Upside / Downside	115.46%	125.49%	135.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Miura Co., Ltd. (6005.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener