DDM Analysis: 6448.T

Valuation Snapshot

Stable Growth	$10,495.75 - $42,363.00	$27,852.38
Multi-Stage	$6,465.21 - $7,080.57	$6,767.19
Blended Fair Value	$17,309.78
Current Price	$2,478.50
Upside	598.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.42%	13.71%	100.27	68.17	68.52	64.17	58.03	61.07	61.06	48.84	36.62	33.57
YoY Growth	-	-	47.08%	-0.51%	6.79%	10.57%	-4.98%	0.03%	25.02%	33.35%	9.09%	21.02%
Dividend Yield	-	-	4.03%	2.35%	3.26%	2.69%	2.62%	3.14%	2.92%	2.23%	1.41%	3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54,902.00
(-) Cash Dividends Paid (M)	25,625.00
(=) Cash Retained (M)	29,277.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,980.40	6,862.75	4,117.65
Cash Retained (M)	29,277.00	29,277.00	29,277.00
(-) Cash Required (M)	-10,980.40	-6,862.75	-4,117.65
(=) Excess Retained (M)	18,296.60	22,414.25	25,159.35
(/) Shares Outstanding (M)	255.54	255.54	255.54
(=) Excess Retained per Share	71.60	87.71	98.45
LTM Dividend per Share	100.28	100.28	100.28
(+) Excess Retained per Share	71.60	87.71	98.45
(=) Adjusted Dividend	171.87	187.99	198.73
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	4.58%	5.58%	6.58%
Fair Value	$10,495.75	$27,852.38	$42,363.00
Upside / Downside	323.47%	1,023.76%	1,609.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54,902.00	57,967.85	61,204.91	64,622.73	68,231.41	72,041.60	74,202.85
Payout Ratio	46.67%	55.34%	64.00%	72.67%	81.33%	90.00%	92.50%
Projected Dividends (M)	25,625.00	32,078.98	39,173.86	46,961.10	55,495.89	64,837.44	68,637.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	4.58%	5.58%	6.58%
Year 1 PV (M)	29,892.85	30,178.67	30,464.50
Year 2 PV (M)	34,016.51	34,670.13	35,329.97
Year 3 PV (M)	37,999.54	39,100.01	40,221.53
Year 4 PV (M)	41,845.39	43,468.94	45,139.28
Year 5 PV (M)	45,557.45	47,777.53	50,083.33
PV of Terminal Value (M)	1,462,834.77	1,534,120.75	1,608,159.13
Equity Value (M)	1,652,146.51	1,729,316.04	1,809,397.73
Shares Outstanding (M)	255.54	255.54	255.54
Fair Value	$6,465.21	$6,767.19	$7,080.57
Upside / Downside	160.85%	173.04%	185.68%

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

Analysis Mode

Ticker

Industry

Sector

Brother Industries, Ltd. (6448.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener