DDM Analysis: 9433.T

Valuation Snapshot

Stable Growth	$2,340.76 - $4,078.75	$3,084.12
Multi-Stage	$3,999.96 - $4,393.96	$4,193.18
Blended Fair Value	$3,638.65
Current Price	$2,360.50
Upside	54.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.22%	8.64%	72.58	75.29	72.64	68.66	69.83	65.02	57.61	55.63	46.91	41.20
YoY Growth	-	-	-3.59%	3.64%	5.81%	-1.68%	7.39%	12.87%	3.55%	18.58%	13.88%	30.03%
Dividend Yield	-	-	2.93%	3.47%	3.26%	3.20%	4.03%	4.02%	4.18%	3.67%	3.15%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	712,198.00
(-) Cash Dividends Paid (M)	290,382.00
(=) Cash Retained (M)	421,816.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	142,439.60	89,024.75	53,414.85
Cash Retained (M)	421,816.00	421,816.00	421,816.00
(-) Cash Required (M)	-142,439.60	-89,024.75	-53,414.85
(=) Excess Retained (M)	279,376.40	332,791.25	368,401.15
(/) Shares Outstanding (M)	3,952.50	3,952.50	3,952.50
(=) Excess Retained per Share	70.68	84.20	93.21
LTM Dividend per Share	73.47	73.47	73.47
(+) Excess Retained per Share	70.68	84.20	93.21
(=) Adjusted Dividend	144.15	157.67	166.67
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	0.47%	1.47%	2.47%
Fair Value	$2,340.76	$3,084.12	$4,078.75
Upside / Downside	-0.84%	30.66%	72.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	712,198.00	722,696.53	733,349.81	744,160.14	755,129.82	766,261.21	789,249.04
Payout Ratio	40.77%	50.62%	60.46%	70.31%	80.15%	90.00%	92.50%
Projected Dividends (M)	290,382.00	365,815.40	443,409.63	523,212.00	605,270.76	689,635.08	730,055.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	0.47%	1.47%	2.47%
Year 1 PV (M)	339,588.29	342,968.15	346,348.01
Year 2 PV (M)	382,108.38	389,752.34	397,472.00
Year 3 PV (M)	418,552.43	431,174.55	444,047.91
Year 4 PV (M)	449,482.29	467,645.68	486,354.05
Year 5 PV (M)	475,415.10	499,549.33	524,653.90
PV of Terminal Value (M)	13,744,712.16	14,442,456.43	15,168,253.86
Equity Value (M)	15,809,858.65	16,573,546.48	17,367,129.74
Shares Outstanding (M)	3,952.50	3,952.50	3,952.50
Fair Value	$3,999.96	$4,193.18	$4,393.96
Upside / Downside	69.45%	77.64%	86.15%

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

KDDI Corporation (9433.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener