DDM Analysis: 6779.T

Valuation Snapshot

Stable Growth	$806.17 - $1,547.17	$1,103.15
Multi-Stage	$1,210.84 - $1,328.05	$1,268.33
Blended Fair Value	$1,185.74
Current Price	$931.00
Upside	27.36%
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	269.74%	5.91%	29.98	19.96	18.35	0.00	0.00	0.04	0.13	17.01	16.96	17.14
YoY Growth	-	-	50.22%	8.75%	0.00%	0.00%	-100.00%	-66.67%	-99.23%	0.26%	-1.01%	1.54%
Dividend Yield	-	-	3.98%	1.38%	1.42%	0.00%	0.00%	0.01%	0.02%	3.18%	1.94%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,187.00
(-) Cash Dividends Paid (M)	692.00
(=) Cash Retained (M)	495.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	237.40	148.38	89.03
Cash Retained (M)	495.00	495.00	495.00
(-) Cash Required (M)	-237.40	-148.38	-89.03
(=) Excess Retained (M)	257.60	346.63	405.98
(/) Shares Outstanding (M)	23.05	23.05	23.05
(=) Excess Retained per Share	11.17	15.04	17.61
LTM Dividend per Share	30.02	30.02	30.02
(+) Excess Retained per Share	11.17	15.04	17.61
(=) Adjusted Dividend	41.19	45.06	47.63
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	1.49%	2.49%	3.49%
Fair Value	$806.17	$1,103.15	$1,547.17
Upside / Downside	-13.41%	18.49%	66.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,187.00	1,216.55	1,246.84	1,277.87	1,309.69	1,342.29	1,382.56
Payout Ratio	58.30%	64.64%	70.98%	77.32%	83.66%	90.00%	92.50%
Projected Dividends (M)	692.00	786.36	884.99	988.04	1,095.68	1,208.06	1,278.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	1.49%	2.49%	3.49%
Year 1 PV (M)	729.96	737.15	744.34
Year 2 PV (M)	762.59	777.70	792.95
Year 3 PV (M)	790.33	813.92	837.98
Year 4 PV (M)	813.56	846.11	879.62
Year 5 PV (M)	832.67	874.51	918.02
PV of Terminal Value (M)	23,982.78	25,187.84	26,440.85
Equity Value (M)	27,911.90	29,237.22	30,613.75
Shares Outstanding (M)	23.05	23.05	23.05
Fair Value	$1,210.84	$1,268.33	$1,328.05
Upside / Downside	30.06%	36.23%	42.65%

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

Nihon Dempa Kogyo Co., Ltd. (6779.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener