DDM Analysis: 6301.T

Valuation Snapshot

Stable Growth	$27,423.01 - $89,360.88	$83,744.23
Multi-Stage	$11,858.95 - $12,972.49	$12,405.53
Blended Fair Value	$48,074.88
Current Price	$5,160.00
Upside	831.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.11%	11.65%	181.17	151.29	123.46	79.20	58.60	117.13	101.65	66.71	59.51	59.49
YoY Growth	-	-	19.75%	22.54%	55.88%	35.15%	-49.97%	15.23%	52.37%	12.11%	0.03%	-1.14%
Dividend Yield	-	-	3.82%	3.16%	3.18%	2.63%	2.12%	5.32%	3.82%	2.11%	2.08%	3.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	413,110.00
(-) Cash Dividends Paid (M)	175,480.00
(=) Cash Retained (M)	237,630.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	82,622.00	51,638.75	30,983.25
Cash Retained (M)	237,630.00	237,630.00	237,630.00
(-) Cash Required (M)	-82,622.00	-51,638.75	-30,983.25
(=) Excess Retained (M)	155,008.00	185,991.25	206,646.75
(/) Shares Outstanding (M)	919.39	919.39	919.39
(=) Excess Retained per Share	168.60	202.30	224.77
LTM Dividend per Share	190.87	190.87	190.87
(+) Excess Retained per Share	168.60	202.30	224.77
(=) Adjusted Dividend	359.47	393.17	415.63
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$27,423.01	$83,744.23	$89,360.88
Upside / Downside	431.45%	1,522.95%	1,631.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	413,110.00	439,962.15	468,559.69	499,016.07	531,452.11	565,996.50	582,976.40
Payout Ratio	42.48%	51.98%	61.49%	70.99%	80.50%	90.00%	92.50%
Projected Dividends (M)	175,480.00	228,702.15	288,101.77	354,257.08	427,795.35	509,396.85	539,253.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	211,965.32	213,974.47	215,983.62
Year 2 PV (M)	247,477.13	252,190.88	256,949.09
Year 3 PV (M)	282,034.52	290,130.71	298,380.39
Year 4 PV (M)	315,656.22	327,795.47	340,281.53
Year 5 PV (M)	348,360.68	365,186.63	382,656.55
PV of Terminal Value (M)	9,497,472.74	9,956,204.22	10,432,492.44
Equity Value (M)	10,902,966.61	11,405,482.39	11,926,743.62
Shares Outstanding (M)	919.39	919.39	919.39
Fair Value	$11,858.95	$12,405.53	$12,972.49
Upside / Downside	129.82%	140.42%	151.40%

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

Komatsu Ltd. (6301.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener