DDM Analysis: 6277.T

Valuation Snapshot

Stable Growth	$24,790.04 - $60,714.23	$56,898.13
Multi-Stage	$8,875.30 - $9,712.09	$9,286.02
Blended Fair Value	$33,092.07
Current Price	$5,820.00
Upside	468.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	16.74%	11.95%	130.15	101.63	82.34	81.94	60.02	60.02	63.12	55.16	49.36	42.28
YoY Growth	-	-	28.07%	23.42%	0.49%	36.52%	0.00%	-4.91%	14.43%	11.75%	16.75%	0.48%
Dividend Yield	-	-	2.24%	2.41%	2.09%	3.05%	1.76%	1.89%	2.69%	2.63%	1.22%	2.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,527.00
(-) Cash Dividends Paid (M)	1,930.00
(=) Cash Retained (M)	2,597.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	905.40	565.88	339.53
Cash Retained (M)	2,597.00	2,597.00	2,597.00
(-) Cash Required (M)	-905.40	-565.88	-339.53
(=) Excess Retained (M)	1,691.60	2,031.13	2,257.48
(/) Shares Outstanding (M)	14.83	14.83	14.83
(=) Excess Retained per Share	114.08	136.97	152.24
LTM Dividend per Share	130.15	130.15	130.15
(+) Excess Retained per Share	114.08	136.97	152.24
(=) Adjusted Dividend	244.23	267.13	282.39
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$24,790.04	$56,898.13	$60,714.23
Upside / Downside	325.95%	877.63%	943.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,527.00	4,821.26	5,134.64	5,468.39	5,823.83	6,202.38	6,388.45
Payout Ratio	42.63%	52.11%	61.58%	71.05%	80.53%	90.00%	92.50%
Projected Dividends (M)	1,930.00	2,512.19	3,161.90	3,885.47	4,689.74	5,582.14	5,909.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,335.85	2,357.99	2,380.13
Year 2 PV (M)	2,733.59	2,785.66	2,838.22
Year 3 PV (M)	3,123.35	3,213.01	3,304.37
Year 4 PV (M)	3,505.25	3,640.05	3,778.71
Year 5 PV (M)	3,879.40	4,066.78	4,261.32
PV of Terminal Value (M)	116,030.80	121,635.14	127,453.96
Equity Value (M)	131,608.25	137,698.62	144,016.71
Shares Outstanding (M)	14.83	14.83	14.83
Fair Value	$8,875.30	$9,286.02	$9,712.09
Upside / Downside	52.50%	59.55%	66.87%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hosokawa Micron Corporation (6277.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener