DDM Analysis: 6501.T

Valuation Snapshot

Stable Growth	$1,841.38 - $3,176.38	$2,416.05
Multi-Stage	$1,491.44 - $1,624.94	$1,557.00
Blended Fair Value	$1,986.52
Current Price	$4,205.00
Upside	-52.76%
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	15.57%	13.05%	41.14	31.41	28.07	24.18	21.02	19.95	16.80	14.70	12.61	12.60
YoY Growth	-	-	30.98%	11.89%	16.06%	15.05%	5.36%	18.79%	14.25%	16.63%	0.05%	4.44%
Dividend Yield	-	-	0.98%	0.84%	1.58%	1.88%	1.65%	2.93%	2.08%	1.88%	1.83%	2.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	632,603.00
(-) Cash Dividends Paid (M)	197,841.00
(=) Cash Retained (M)	434,762.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	126,520.60	79,075.38	47,445.23
Cash Retained (M)	434,762.00	434,762.00	434,762.00
(-) Cash Required (M)	-126,520.60	-79,075.38	-47,445.23
(=) Excess Retained (M)	308,241.40	355,686.63	387,316.78
(/) Shares Outstanding (M)	4,595.85	4,595.85	4,595.85
(=) Excess Retained per Share	67.07	77.39	84.28
LTM Dividend per Share	43.05	43.05	43.05
(+) Excess Retained per Share	67.07	77.39	84.28
(=) Adjusted Dividend	110.12	120.44	127.32
WACC / Discount Rate	11.81%	11.81%	11.81%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,841.38	$2,416.05	$3,176.38
Upside / Downside	-56.21%	-42.54%	-24.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	632,603.00	673,722.20	717,514.14	764,152.56	813,822.47	866,720.93	892,722.56
Payout Ratio	31.27%	43.02%	54.76%	66.51%	78.25%	90.00%	92.50%
Projected Dividends (M)	197,841.00	289,830.53	392,942.81	508,235.17	636,855.34	780,048.84	825,768.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	11.81%	11.81%	11.81%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	256,785.19	259,219.18	261,653.16
Year 2 PV (M)	308,447.36	314,322.41	320,252.89
Year 3 PV (M)	353,461.62	363,608.24	373,947.20
Year 4 PV (M)	392,413.74	407,504.86	423,027.13
Year 5 PV (M)	425,844.51	446,412.96	467,768.61
PV of Terminal Value (M)	5,117,500.40	5,364,677.58	5,621,314.82
Equity Value (M)	6,854,452.82	7,155,745.23	7,467,963.81
Shares Outstanding (M)	4,595.85	4,595.85	4,595.85
Fair Value	$1,491.44	$1,557.00	$1,624.94
Upside / Downside	-64.53%	-62.97%	-61.36%

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

Hitachi, Ltd. (6501.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener