DDM Analysis: 7951.T

Valuation Snapshot

Stable Growth	$430.57 - $706.38	$553.44
Multi-Stage	$825.81 - $906.69	$865.47
Blended Fair Value	$709.45
Current Price	$984.10
Upside	-27.91%
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	1.59%	6.68%	26.29	25.58	24.40	24.78	25.00	24.29	22.73	21.81	21.05	16.90
YoY Growth	-	-	2.79%	4.80%	-1.53%	-0.88%	2.92%	6.89%	4.19%	3.63%	24.58%	22.73%
Dividend Yield	-	-	2.52%	2.05%	1.33%	1.33%	1.24%	1.44%	1.30%	1.14%	1.63%	1.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,845.00
(-) Cash Dividends Paid (M)	11,948.00
(=) Cash Retained (M)	5,897.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,569.00	2,230.63	1,338.38
Cash Retained (M)	5,897.00	5,897.00	5,897.00
(-) Cash Required (M)	-3,569.00	-2,230.63	-1,338.38
(=) Excess Retained (M)	2,328.00	3,666.38	4,558.63
(/) Shares Outstanding (M)	464.06	464.06	464.06
(=) Excess Retained per Share	5.02	7.90	9.82
LTM Dividend per Share	25.75	25.75	25.75
(+) Excess Retained per Share	5.02	7.90	9.82
(=) Adjusted Dividend	30.76	33.65	35.57
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-0.41%	0.59%	1.59%
Fair Value	$430.57	$553.44	$706.38
Upside / Downside	-56.25%	-43.76%	-28.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,845.00	17,950.51	18,056.65	18,163.41	18,270.80	18,378.83	18,930.19
Payout Ratio	66.95%	71.56%	76.17%	80.78%	85.39%	90.00%	92.50%
Projected Dividends (M)	11,948.00	12,846.01	13,754.22	14,672.72	15,601.60	16,540.95	17,510.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-0.41%	0.59%	1.59%
Year 1 PV (M)	11,918.91	12,038.59	12,158.27
Year 2 PV (M)	11,840.57	12,079.55	12,320.91
Year 3 PV (M)	11,719.68	12,076.27	12,440.02
Year 4 PV (M)	11,562.25	12,033.68	12,519.38
Year 5 PV (M)	11,373.71	11,956.31	12,562.55
PV of Terminal Value (M)	324,806.32	341,444.07	358,756.74
Equity Value (M)	383,221.43	401,628.46	420,757.86
Shares Outstanding (M)	464.06	464.06	464.06
Fair Value	$825.81	$865.47	$906.69
Upside / Downside	-16.09%	-12.05%	-7.87%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Yamaha Corporation (7951.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener