DDM Analysis: 6754.T

Valuation Snapshot

Stable Growth	$757.00 - $1,227.98	$968.43
Multi-Stage	$1,482.86 - $1,629.19	$1,554.61
Blended Fair Value	$1,261.52
Current Price	$1,868.00
Upside	-32.47%
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	9.39%	5.27%	40.33	40.30	40.80	46.50	37.33	25.75	16.82	15.76	20.48	25.22
YoY Growth	-	-	0.08%	-1.24%	-12.26%	24.58%	44.96%	53.09%	6.75%	-23.09%	-18.78%	4.57%
Dividend Yield	-	-	2.16%	3.31%	3.33%	3.17%	1.80%	1.01%	0.87%	1.04%	2.02%	4.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,123.00
(-) Cash Dividends Paid (M)	5,214.00
(=) Cash Retained (M)	3,909.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,824.60	1,140.38	684.23
Cash Retained (M)	3,909.00	3,909.00	3,909.00
(-) Cash Required (M)	-1,824.60	-1,140.38	-684.23
(=) Excess Retained (M)	2,084.40	2,768.63	3,224.78
(/) Shares Outstanding (M)	130.68	130.68	130.68
(=) Excess Retained per Share	15.95	21.19	24.68
LTM Dividend per Share	39.90	39.90	39.90
(+) Excess Retained per Share	15.95	21.19	24.68
(=) Adjusted Dividend	55.85	61.08	64.58
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-0.65%	0.35%	1.35%
Fair Value	$757.00	$968.43	$1,227.98
Upside / Downside	-59.48%	-48.16%	-34.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,123.00	9,154.57	9,186.25	9,218.05	9,249.95	9,281.96	9,560.42
Payout Ratio	57.15%	63.72%	70.29%	76.86%	83.43%	90.00%	92.50%
Projected Dividends (M)	5,214.00	5,833.46	6,457.14	7,085.07	7,717.27	8,353.76	8,843.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-0.65%	0.35%	1.35%
Year 1 PV (M)	5,413.92	5,468.42	5,522.91
Year 2 PV (M)	5,561.75	5,674.29	5,787.94
Year 3 PV (M)	5,663.72	5,836.47	6,012.71
Year 4 PV (M)	5,725.41	5,959.44	6,200.57
Year 5 PV (M)	5,751.89	6,047.27	6,354.65
PV of Terminal Value (M)	165,665.97	174,173.34	183,026.68
Equity Value (M)	193,782.66	203,159.22	212,905.47
Shares Outstanding (M)	130.68	130.68	130.68
Fair Value	$1,482.86	$1,554.61	$1,629.19
Upside / Downside	-20.62%	-16.78%	-12.78%

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

Anritsu Corporation (6754.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener