DDM Analysis: 6703.T

Valuation Snapshot

Stable Growth	$894.29 - $1,300.72	$1,091.14
Multi-Stage	$2,108.16 - $2,323.89	$2,213.88
Blended Fair Value	$1,652.51
Current Price	$1,614.00
Upside	2.39%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-9.70%	-6.22%	29.82	19.90	29.83	19.90	49.68	49.66	29.99	49.84	49.78	49.74
YoY Growth	-	-	49.83%	-33.28%	49.88%	-59.94%	0.02%	65.59%	-39.82%	0.12%	0.07%	-12.26%
Dividend Yield	-	-	1.85%	1.92%	3.32%	2.69%	4.88%	4.78%	2.21%	4.02%	3.13%	3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,686.00
(-) Cash Dividends Paid (M)	3,882.00
(=) Cash Retained (M)	6,804.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,137.20	1,335.75	801.45
Cash Retained (M)	6,804.00	6,804.00	6,804.00
(-) Cash Required (M)	-2,137.20	-1,335.75	-801.45
(=) Excess Retained (M)	4,666.80	5,468.25	6,002.55
(/) Shares Outstanding (M)	86.72	86.72	86.72
(=) Excess Retained per Share	53.81	63.05	69.22
LTM Dividend per Share	44.76	44.76	44.76
(+) Excess Retained per Share	53.81	63.05	69.22
(=) Adjusted Dividend	98.58	107.82	113.98
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	-3.76%	-2.76%	-1.76%
Fair Value	$894.29	$1,091.14	$1,300.72
Upside / Downside	-44.59%	-32.40%	-19.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,686.00	10,391.49	10,105.10	9,826.61	9,555.79	9,292.43	9,571.20
Payout Ratio	36.33%	47.06%	57.80%	68.53%	79.27%	90.00%	92.50%
Projected Dividends (M)	3,882.00	4,890.48	5,840.42	6,734.29	7,574.45	8,363.19	8,853.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	-3.76%	-2.76%	-1.76%
Year 1 PV (M)	4,529.77	4,576.84	4,623.90
Year 2 PV (M)	5,010.65	5,115.31	5,221.06
Year 3 PV (M)	5,351.38	5,519.93	5,691.98
Year 4 PV (M)	5,575.07	5,810.41	6,053.13
Year 5 PV (M)	5,701.59	6,004.01	6,319.13
PV of Terminal Value (M)	156,657.43	164,966.88	173,625.24
Equity Value (M)	182,825.89	191,993.38	201,534.44
Shares Outstanding (M)	86.72	86.72	86.72
Fair Value	$2,108.16	$2,213.88	$2,323.89
Upside / Downside	30.62%	37.17%	43.98%

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

Oki Electric Industry Co., Ltd. (6703.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener