DDM Analysis: 6701.T

Valuation Snapshot

Stable Growth	$6,921.29 - $34,807.85	$14,381.23
Multi-Stage	$4,248.67 - $4,653.92	$4,447.55
Blended Fair Value	$9,414.39
Current Price	$4,739.00
Upside	98.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.79%	12.85%	26.02	23.00	21.40	20.45	15.98	13.64	11.69	11.69	11.70	7.78
YoY Growth	-	-	13.14%	7.48%	4.63%	28.00%	17.16%	16.62%	0.00%	-0.04%	50.39%	0.10%
Dividend Yield	-	-	0.62%	0.87%	1.54%	1.94%	1.40%	1.32%	1.36%	1.92%	1.96%	1.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	234,553.00
(-) Cash Dividends Paid (M)	37,356.00
(=) Cash Retained (M)	197,197.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	46,910.60	29,319.13	17,591.48
Cash Retained (M)	197,197.00	197,197.00	197,197.00
(-) Cash Required (M)	-46,910.60	-29,319.13	-17,591.48
(=) Excess Retained (M)	150,286.40	167,877.88	179,605.53
(/) Shares Outstanding (M)	1,332.71	1,332.71	1,332.71
(=) Excess Retained per Share	112.77	125.97	134.77
LTM Dividend per Share	28.03	28.03	28.03
(+) Excess Retained per Share	112.77	125.97	134.77
(=) Adjusted Dividend	140.80	154.00	162.80
WACC / Discount Rate	7.04%	7.04%	7.04%
Growth Rate	4.91%	5.91%	6.91%
Fair Value	$6,921.29	$14,381.23	$34,807.85
Upside / Downside	46.05%	203.47%	634.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	234,553.00	248,404.67	263,074.35	278,610.36	295,063.86	312,489.03	321,863.70
Payout Ratio	15.93%	30.74%	45.56%	60.37%	75.19%	90.00%	92.50%
Projected Dividends (M)	37,356.00	76,362.50	119,845.83	168,198.71	221,844.63	281,240.13	297,723.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.04%	7.04%	7.04%
Growth Rate	4.91%	5.91%	6.91%
Year 1 PV (M)	70,666.79	71,340.41	72,014.03
Year 2 PV (M)	102,634.49	104,600.52	106,585.20
Year 3 PV (M)	133,299.41	137,147.85	141,069.65
Year 4 PV (M)	162,700.80	168,993.77	175,467.56
Year 5 PV (M)	190,876.85	200,149.51	209,779.08
PV of Terminal Value (M)	5,002,065.20	5,245,061.94	5,497,411.93
Equity Value (M)	5,662,243.53	5,927,293.99	6,202,327.45
Shares Outstanding (M)	1,332.71	1,332.71	1,332.71
Fair Value	$4,248.67	$4,447.55	$4,653.92
Upside / Downside	-10.35%	-6.15%	-1.80%

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

NEC Corporation (6701.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener