DDM Analysis: 6506.T

Valuation Snapshot

Stable Growth	$36,590.87 - $43,125.56	$40,407.85
Multi-Stage	$23,214.25 - $25,519.58	$24,344.99
Blended Fair Value	$32,376.42
Current Price	$2,910.00
Upside	1,012.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.84%	17.23%	66.54	64.54	58.41	38.32	38.24	52.54	46.93	30.79	20.52	22.22
YoY Growth	-	-	3.11%	10.49%	52.41%	0.23%	-27.22%	11.95%	52.43%	50.01%	-7.66%	63.73%
Dividend Yield	-	-	1.95%	1.08%	0.99%	0.85%	0.72%	1.36%	1.49%	0.70%	0.86%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,383.00
(-) Cash Dividends Paid (M)	17,741.00
(=) Cash Retained (M)	39,642.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,476.60	7,172.88	4,303.73
Cash Retained (M)	39,642.00	39,642.00	39,642.00
(-) Cash Required (M)	-11,476.60	-7,172.88	-4,303.73
(=) Excess Retained (M)	28,165.40	32,469.13	35,338.28
(/) Shares Outstanding (M)	259.76	259.76	259.76
(=) Excess Retained per Share	108.43	125.00	136.04
LTM Dividend per Share	68.30	68.30	68.30
(+) Excess Retained per Share	108.43	125.00	136.04
(=) Adjusted Dividend	176.73	193.30	204.34
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	3.52%	4.52%	5.52%
Fair Value	$36,590.87	$40,407.85	$43,125.56
Upside / Downside	1,157.42%	1,288.59%	1,381.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,383.00	59,978.25	62,690.88	65,526.19	68,489.73	71,587.30	73,734.92
Payout Ratio	30.92%	42.73%	54.55%	66.37%	78.18%	90.00%	92.50%
Projected Dividends (M)	17,741.00	25,630.78	34,197.93	43,487.59	53,547.57	64,428.57	68,204.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	3.52%	4.52%	5.52%
Year 1 PV (M)	24,839.92	25,079.86	25,319.81
Year 2 PV (M)	32,120.07	32,743.61	33,373.14
Year 3 PV (M)	39,584.96	40,743.22	41,923.85
Year 4 PV (M)	47,238.16	49,090.01	50,995.78
Year 5 PV (M)	55,083.31	57,795.65	60,613.80
PV of Terminal Value (M)	5,831,180.13	6,118,311.83	6,416,644.62
Equity Value (M)	6,030,046.55	6,323,764.18	6,628,871.00
Shares Outstanding (M)	259.76	259.76	259.76
Fair Value	$23,214.25	$24,344.99	$25,519.58
Upside / Downside	697.74%	736.60%	776.96%

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

YASKAWA Electric Corporation (6506.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener