DDM Analysis: 6459.T

Valuation Snapshot

Stable Growth	$1,988.40 - $4,277.28	$2,837.28
Multi-Stage	$2,686.14 - $2,946.65	$2,813.93
Blended Fair Value	$2,825.61
Current Price	$1,660.00
Upside	70.22%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.27%	11.12%	29.96	29.88	30.96	31.01	20.83	41.41	15.57	10.43	10.37	10.38
YoY Growth	-	-	0.26%	-3.46%	-0.18%	48.91%	-49.71%	165.95%	49.34%	0.54%	-0.11%	-0.58%
Dividend Yield	-	-	1.76%	1.86%	2.24%	2.85%	1.89%	4.39%	1.31%	0.82%	0.90%	1.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,316.96
(-) Cash Dividends Paid (M)	2,463.01
(=) Cash Retained (M)	2,853.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,063.39	664.62	398.77
Cash Retained (M)	2,853.95	2,853.95	2,853.95
(-) Cash Required (M)	-1,063.39	-664.62	-398.77
(=) Excess Retained (M)	1,790.55	2,189.33	2,455.17
(/) Shares Outstanding (M)	49.36	49.36	49.36
(=) Excess Retained per Share	36.27	44.35	49.74
LTM Dividend per Share	49.90	49.90	49.90
(+) Excess Retained per Share	36.27	44.35	49.74
(=) Adjusted Dividend	86.17	94.25	99.63
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.11%	3.11%	4.11%
Fair Value	$1,988.40	$2,837.28	$4,277.28
Upside / Downside	19.78%	70.92%	157.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,316.96	5,482.55	5,653.30	5,829.37	6,010.92	6,198.12	6,384.07
Payout Ratio	46.32%	55.06%	63.79%	72.53%	81.26%	90.00%	92.50%
Projected Dividends (M)	2,463.01	3,018.63	3,606.48	4,228.01	4,884.76	5,578.31	5,905.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.11%	3.11%	4.11%
Year 1 PV (M)	2,805.87	2,833.35	2,860.82
Year 2 PV (M)	3,115.99	3,177.32	3,239.25
Year 3 PV (M)	3,395.52	3,496.25	3,598.96
Year 4 PV (M)	3,646.44	3,791.39	3,940.62
Year 5 PV (M)	3,870.67	4,063.94	4,264.86
PV of Terminal Value (M)	115,763.22	121,543.64	127,552.69
Equity Value (M)	132,597.71	138,905.90	145,457.21
Shares Outstanding (M)	49.36	49.36	49.36
Fair Value	$2,686.14	$2,813.93	$2,946.65
Upside / Downside	61.82%	69.51%	77.51%

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

Daiwa Industries Ltd. (6459.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener