DDM Analysis: 6461.T

Valuation Snapshot

Stable Growth	$2,824.16 - $4,515.02	$3,590.79
Multi-Stage	$5,735.54 - $6,313.96	$6,019.09
Blended Fair Value	$4,804.94
Current Price	$1,574.00
Upside	205.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.85%	8.62%	71.34	40.65	56.89	68.40	104.96	68.40	62.77	62.77	52.29	52.16
YoY Growth	-	-	75.47%	-28.54%	-16.82%	-34.84%	53.46%	8.96%	0.00%	20.05%	0.25%	67.21%
Dividend Yield	-	-	4.53%	3.20%	4.42%	5.66%	7.41%	3.01%	2.80%	4.58%	2.27%	2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,130.00
(-) Cash Dividends Paid (M)	535.00
(=) Cash Retained (M)	1,595.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	426.00	266.25	159.75
Cash Retained (M)	1,595.00	1,595.00	1,595.00
(-) Cash Required (M)	-426.00	-266.25	-159.75
(=) Excess Retained (M)	1,169.00	1,328.75	1,435.25
(/) Shares Outstanding (M)	7.82	7.82	7.82
(=) Excess Retained per Share	149.45	169.87	183.49
LTM Dividend per Share	68.40	68.40	68.40
(+) Excess Retained per Share	149.45	169.87	183.49
(=) Adjusted Dividend	217.84	238.27	251.88
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-1.09%	-0.09%	0.91%
Fair Value	$2,824.16	$3,590.79	$4,515.02
Upside / Downside	79.43%	128.13%	186.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,130.00	2,128.09	2,126.17	2,124.26	2,122.35	2,120.45	2,184.06
Payout Ratio	25.12%	38.09%	51.07%	64.05%	77.02%	90.00%	92.50%
Projected Dividends (M)	535.00	810.67	1,085.85	1,360.52	1,634.71	1,908.40	2,020.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-1.09%	-0.09%	0.91%
Year 1 PV (M)	753.29	760.91	768.53
Year 2 PV (M)	937.58	956.63	975.88
Year 3 PV (M)	1,091.61	1,125.05	1,159.17
Year 4 PV (M)	1,218.77	1,268.81	1,320.37
Year 5 PV (M)	1,322.11	1,390.31	1,461.30
PV of Terminal Value (M)	39,540.52	41,580.15	43,703.11
Equity Value (M)	44,863.87	47,081.87	49,388.35
Shares Outstanding (M)	7.82	7.82	7.82
Fair Value	$5,735.54	$6,019.09	$6,313.96
Upside / Downside	264.39%	282.41%	301.14%

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

Nippon Piston Ring Co., Ltd. (6461.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener