DDM Analysis: 6383.T

Valuation Snapshot

Stable Growth	$18,095.16 - $44,304.16	$41,519.48
Multi-Stage	$6,449.67 - $7,059.30	$6,748.89
Blended Fair Value	$24,134.18
Current Price	$4,743.00
Upside	408.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.05%	22.93%	45.36	36.38	31.09	27.82	24.56	29.41	24.47	17.37	10.11	7.25
YoY Growth	-	-	24.68%	16.99%	11.77%	13.30%	-16.49%	20.18%	40.82%	71.84%	39.44%	25.97%
Dividend Yield	-	-	1.22%	1.21%	1.06%	1.08%	0.73%	0.94%	1.19%	1.07%	0.90%	1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	85,843.00
(-) Cash Dividends Paid (M)	31,219.00
(=) Cash Retained (M)	54,624.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,168.60	10,730.38	6,438.23
Cash Retained (M)	54,624.00	54,624.00	54,624.00
(-) Cash Required (M)	-17,168.60	-10,730.38	-6,438.23
(=) Excess Retained (M)	37,455.40	43,893.63	48,185.78
(/) Shares Outstanding (M)	385.34	385.34	385.34
(=) Excess Retained per Share	97.20	113.91	125.05
LTM Dividend per Share	81.02	81.02	81.02
(+) Excess Retained per Share	97.20	113.91	125.05
(=) Adjusted Dividend	178.22	194.93	206.07
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18,095.16	$41,519.48	$44,304.16
Upside / Downside	281.51%	775.38%	834.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	85,843.00	91,422.80	97,365.28	103,694.02	110,434.13	117,612.35	121,140.72
Payout Ratio	36.37%	47.09%	57.82%	68.55%	79.27%	90.00%	92.50%
Projected Dividends (M)	31,219.00	43,054.69	56,297.12	71,079.16	87,545.01	105,851.11	112,055.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	40,032.66	40,412.12	40,791.57
Year 2 PV (M)	48,671.43	49,598.48	50,534.28
Year 3 PV (M)	57,137.89	58,778.11	60,449.43
Year 4 PV (M)	65,434.57	67,951.00	70,539.32
Year 5 PV (M)	73,563.98	77,117.15	80,806.30
PV of Terminal Value (M)	2,200,455.73	2,306,738.57	2,417,089.10
Equity Value (M)	2,485,296.25	2,600,595.42	2,720,210.00
Shares Outstanding (M)	385.34	385.34	385.34
Fair Value	$6,449.67	$6,748.89	$7,059.30
Upside / Downside	35.98%	42.29%	48.84%

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

Daifuku Co., Ltd. (6383.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener