DDM Analysis: 6504.T

Valuation Snapshot

Stable Growth	$96,185.16 - $113,322.41	$106,199.70
Multi-Stage	$65,718.71 - $72,123.73	$68,861.42
Blended Fair Value	$87,530.56
Current Price	$9,944.00
Upside	780.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.39%	14.13%	146.53	117.22	107.45	87.92	78.15	78.15	78.16	58.62	48.85	48.86
YoY Growth	-	-	25.00%	9.09%	22.22%	12.50%	0.00%	-0.01%	33.33%	19.99%	-0.01%	25.00%
Dividend Yield	-	-	2.20%	1.28%	1.71%	1.56%	1.51%	2.65%	2.02%	1.39%	1.65%	2.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	83,315.00
(-) Cash Dividends Paid (M)	23,259.00
(=) Cash Retained (M)	60,056.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,663.00	10,414.38	6,248.63
Cash Retained (M)	60,056.00	60,056.00	60,056.00
(-) Cash Required (M)	-16,663.00	-10,414.38	-6,248.63
(=) Excess Retained (M)	43,393.00	49,641.63	53,807.38
(/) Shares Outstanding (M)	146.21	146.21	146.21
(=) Excess Retained per Share	296.78	339.51	368.01
LTM Dividend per Share	159.08	159.08	159.08
(+) Excess Retained per Share	296.78	339.51	368.01
(=) Adjusted Dividend	455.85	498.59	527.08
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$96,185.16	$106,199.70	$113,322.41
Upside / Downside	867.27%	967.98%	1,039.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	83,315.00	88,730.48	94,497.96	100,640.32	107,181.94	114,148.77	117,573.23
Payout Ratio	27.92%	40.33%	52.75%	65.17%	77.58%	90.00%	92.50%
Projected Dividends (M)	23,259.00	35,788.15	49,847.83	65,584.05	83,155.38	102,733.89	108,755.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	34,690.09	35,018.91	35,347.73
Year 2 PV (M)	46,835.87	47,727.96	48,628.47
Year 3 PV (M)	59,730.59	61,445.24	63,192.40
Year 4 PV (M)	73,409.98	76,233.12	79,136.92
Year 5 PV (M)	87,911.29	92,157.44	96,566.10
PV of Terminal Value (M)	9,306,387.23	9,755,889.21	10,222,594.69
Equity Value (M)	9,608,965.06	10,068,471.89	10,545,466.30
Shares Outstanding (M)	146.21	146.21	146.21
Fair Value	$65,718.71	$68,861.42	$72,123.73
Upside / Downside	560.89%	592.49%	625.30%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Fuji Electric Co., Ltd. (6504.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener