DDM Analysis: 6586.T

Valuation Snapshot

Stable Growth	$11,274.26 - $58,663.31	$22,758.33
Multi-Stage	$8,596.52 - $9,420.41	$9,000.80
Blended Fair Value	$15,879.56
Current Price	$4,806.00
Upside	230.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	1.38%	3.85%	67.36	21.22	73.06	70.02	53.78	62.90	61.89	51.74	51.23	59.85
YoY Growth	-	-	217.51%	-70.96%	4.34%	30.20%	-14.50%	1.64%	19.61%	0.99%	-14.40%	29.66%
Dividend Yield	-	-	1.51%	0.49%	1.81%	2.07%	1.03%	1.61%	1.63%	1.04%	1.23%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	79,936.00
(-) Cash Dividends Paid (M)	29,595.00
(=) Cash Retained (M)	50,341.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,987.20	9,992.00	5,995.20
Cash Retained (M)	50,341.00	50,341.00	50,341.00
(-) Cash Required (M)	-15,987.20	-9,992.00	-5,995.20
(=) Excess Retained (M)	34,353.80	40,349.00	44,345.80
(/) Shares Outstanding (M)	267.58	267.58	267.58
(=) Excess Retained per Share	128.39	150.79	165.73
LTM Dividend per Share	110.60	110.60	110.60
(+) Excess Retained per Share	128.39	150.79	165.73
(=) Adjusted Dividend	238.99	261.39	276.33
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	4.15%	5.15%	6.15%
Fair Value	$11,274.26	$22,758.33	$58,663.31
Upside / Downside	134.59%	373.54%	1,120.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	79,936.00	84,051.08	88,378.01	92,927.69	97,711.58	102,741.75	105,824.00
Payout Ratio	37.02%	47.62%	58.21%	68.81%	79.40%	90.00%	92.50%
Projected Dividends (M)	29,595.00	40,024.03	51,448.39	63,942.94	77,587.56	92,467.57	97,887.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	4.15%	5.15%	6.15%
Year 1 PV (M)	37,274.36	37,632.25	37,990.15
Year 2 PV (M)	44,622.15	45,483.16	46,352.40
Year 3 PV (M)	51,648.84	53,150.93	54,681.85
Year 4 PV (M)	58,364.59	60,638.69	62,978.60
Year 5 PV (M)	64,779.28	67,949.55	71,242.73
PV of Terminal Value (M)	2,043,598.45	2,143,611.01	2,247,501.45
Equity Value (M)	2,300,287.67	2,408,465.59	2,520,747.19
Shares Outstanding (M)	267.58	267.58	267.58
Fair Value	$8,596.52	$9,000.80	$9,420.41
Upside / Downside	78.87%	87.28%	96.01%

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

Makita Corporation (6586.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener