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 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

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