DDM Analysis: 6325.T

Valuation Snapshot

Stable Growth	$893.82 - $2,199.05	$1,334.69
Multi-Stage	$713.78 - $781.54	$747.03
Blended Fair Value	$1,040.86
Current Price	$375.00
Upside	177.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.71%	6.52%	14.73	12.70	9.99	10.12	10.19	10.16	10.14	13.17	9.12	7.45
YoY Growth	-	-	15.93%	27.21%	-1.35%	-0.69%	0.32%	0.16%	-22.96%	44.38%	22.47%	-4.91%
Dividend Yield	-	-	3.93%	2.71%	2.15%	1.98%	1.61%	1.70%	1.81%	1.87%	1.75%	1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	465.86
(-) Cash Dividends Paid (M)	44.39
(=) Cash Retained (M)	421.47

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	93.17	58.23	34.94
Cash Retained (M)	421.47	421.47	421.47
(-) Cash Required (M)	-93.17	-58.23	-34.94
(=) Excess Retained (M)	328.30	363.24	386.53
(/) Shares Outstanding (M)	11.35	11.35	11.35
(=) Excess Retained per Share	28.92	31.99	34.05
LTM Dividend per Share	3.91	3.91	3.91
(+) Excess Retained per Share	28.92	31.99	34.05
(=) Adjusted Dividend	32.83	35.90	37.96
WACC / Discount Rate	8.36%	8.36%	8.36%
Growth Rate	4.52%	5.52%	6.52%
Fair Value	$893.82	$1,334.69	$2,199.05
Upside / Downside	138.35%	255.92%	486.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	465.86	491.57	518.70	547.32	577.53	609.40	627.68
Payout Ratio	9.53%	25.62%	41.72%	57.81%	73.91%	90.00%	92.50%
Projected Dividends (M)	44.39	125.96	216.39	316.42	426.83	548.46	580.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.36%	8.36%	8.36%
Growth Rate	4.52%	5.52%	6.52%
Year 1 PV (M)	115.14	116.24	117.34
Year 2 PV (M)	180.82	184.30	187.81
Year 3 PV (M)	241.70	248.71	255.84
Year 4 PV (M)	298.04	309.62	321.52
Year 5 PV (M)	350.09	367.16	384.89
PV of Terminal Value (M)	6,918.07	7,255.42	7,605.79
Equity Value (M)	8,103.87	8,481.44	8,873.20
Shares Outstanding (M)	11.35	11.35	11.35
Fair Value	$713.78	$747.03	$781.54
Upside / Downside	90.34%	99.21%	108.41%

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

Takakita Co., Ltd. (6325.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener