DDM Analysis: 6517.T

Valuation Snapshot

Stable Growth	$40,226.79 - $47,407.93	$44,421.69
Multi-Stage	$26,673.19 - $29,316.77	$27,969.90
Blended Fair Value	$36,195.80
Current Price	$2,966.00
Upside	1,120.36%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.36%	10.39%	73.06	53.24	50.32	49.59	48.51	46.71	48.42	32.25	33.56	32.44
YoY Growth	-	-	37.24%	5.81%	1.47%	2.21%	3.86%	-3.52%	50.15%	-3.92%	3.45%	19.35%
Dividend Yield	-	-	2.58%	1.88%	2.44%	3.12%	2.49%	2.45%	3.19%	1.88%	1.72%	3.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,970.00
(-) Cash Dividends Paid (M)	1,071.50
(=) Cash Retained (M)	3,898.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	994.00	621.25	372.75
Cash Retained (M)	3,898.50	3,898.50	3,898.50
(-) Cash Required (M)	-994.00	-621.25	-372.75
(=) Excess Retained (M)	2,904.50	3,277.25	3,525.75
(/) Shares Outstanding (M)	20.53	20.53	20.53
(=) Excess Retained per Share	141.47	159.63	171.73
LTM Dividend per Share	52.19	52.19	52.19
(+) Excess Retained per Share	141.47	159.63	171.73
(=) Adjusted Dividend	193.67	211.82	223.93
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	3.86%	4.86%	5.86%
Fair Value	$40,226.79	$44,421.69	$47,407.93
Upside / Downside	1,256.26%	1,397.70%	1,498.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,970.00	5,211.36	5,464.45	5,729.82	6,008.09	6,299.86	6,488.86
Payout Ratio	21.56%	35.25%	48.94%	62.62%	76.31%	90.00%	92.50%
Projected Dividends (M)	1,071.50	1,836.87	2,674.06	3,588.23	4,584.88	5,669.88	6,002.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	3.86%	4.86%	5.86%
Year 1 PV (M)	1,792.25	1,809.51	1,826.76
Year 2 PV (M)	2,545.71	2,594.97	2,644.70
Year 3 PV (M)	3,333.01	3,430.22	3,529.30
Year 4 PV (M)	4,155.31	4,317.68	4,484.76
Year 5 PV (M)	5,013.81	5,259.88	5,515.53
PV of Terminal Value (M)	530,767.17	556,816.95	583,879.64
Equity Value (M)	547,607.26	574,229.20	601,880.68
Shares Outstanding (M)	20.53	20.53	20.53
Fair Value	$26,673.19	$27,969.90	$29,316.77
Upside / Downside	799.30%	843.02%	888.43%

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

Denyo Co., Ltd. (6517.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener