DDM Analysis: 6412.T

Valuation Snapshot

Stable Growth	$1,136.56 - $1,740.54	$1,418.63
Multi-Stage	$2,506.89 - $2,756.32	$2,629.17
Blended Fair Value	$2,023.90
Current Price	$2,104.00
Upside	-3.81%
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	-0.01%	1.42%	80.01	80.01	80.02	79.97	80.03	80.03	79.99	79.85	79.87	74.64
YoY Growth	-	-	0.00%	-0.01%	0.06%	-0.08%	0.00%	0.05%	0.18%	-0.03%	7.00%	7.38%
Dividend Yield	-	-	3.81%	3.84%	3.20%	3.97%	4.07%	4.44%	3.55%	2.99%	3.19%	3.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,457.00
(-) Cash Dividends Paid (M)	7,890.00
(=) Cash Retained (M)	4,567.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,491.40	1,557.13	934.28
Cash Retained (M)	4,567.00	4,567.00	4,567.00
(-) Cash Required (M)	-2,491.40	-1,557.13	-934.28
(=) Excess Retained (M)	2,075.60	3,009.88	3,632.73
(/) Shares Outstanding (M)	98.63	98.63	98.63
(=) Excess Retained per Share	21.04	30.52	36.83
LTM Dividend per Share	80.00	80.00	80.00
(+) Excess Retained per Share	21.04	30.52	36.83
(=) Adjusted Dividend	101.04	110.52	116.83
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-2.01%	-1.01%	-0.01%
Fair Value	$1,136.56	$1,418.63	$1,740.54
Upside / Downside	-45.98%	-32.57%	-17.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,457.00	12,331.80	12,207.86	12,085.16	11,963.69	11,843.45	12,198.75
Payout Ratio	63.34%	68.67%	74.00%	79.34%	84.67%	90.00%	92.50%
Projected Dividends (M)	7,890.00	8,468.28	9,034.15	9,587.78	10,129.37	10,659.11	11,283.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-2.01%	-1.01%	-0.01%
Year 1 PV (M)	7,855.85	7,936.02	8,016.19
Year 2 PV (M)	7,774.69	7,934.18	8,095.28
Year 3 PV (M)	7,654.42	7,891.15	8,132.71
Year 4 PV (M)	7,501.96	7,812.89	8,133.40
Year 5 PV (M)	7,323.37	7,704.73	8,101.82
PV of Terminal Value (M)	209,138.14	220,029.03	231,368.97
Equity Value (M)	247,248.43	259,308.00	271,848.37
Shares Outstanding (M)	98.63	98.63	98.63
Fair Value	$2,506.89	$2,629.17	$2,756.32
Upside / Downside	19.15%	24.96%	31.00%

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

Heiwa Corporation (6412.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener