DDM Analysis: 6632.T

Valuation Snapshot

Stable Growth	$19,852.29 - $23,400.29	$21,924.43
Multi-Stage	$12,592.89 - $13,853.86	$13,211.31
Blended Fair Value	$17,567.87
Current Price	$1,155.00
Upside	1,421.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	21.13%	0.00%	16.96	12.98	6.48	5.42	5.42	6.50	5.51	4.59	4.59	4.59
YoY Growth	-	-	30.70%	100.10%	19.66%	0.00%	-16.68%	18.01%	20.03%	0.00%	0.14%	0.00%
Dividend Yield	-	-	1.47%	1.44%	1.31%	3.06%	2.29%	3.99%	2.15%	1.46%	1.37%	2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,220.00
(-) Cash Dividends Paid (M)	2,234.00
(=) Cash Retained (M)	15,986.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,644.00	2,277.50	1,366.50
Cash Retained (M)	15,986.00	15,986.00	15,986.00
(-) Cash Required (M)	-3,644.00	-2,277.50	-1,366.50
(=) Excess Retained (M)	12,342.00	13,708.50	14,619.50
(/) Shares Outstanding (M)	151.13	151.13	151.13
(=) Excess Retained per Share	81.67	90.71	96.74
LTM Dividend per Share	14.78	14.78	14.78
(+) Excess Retained per Share	81.67	90.71	96.74
(=) Adjusted Dividend	96.45	105.49	111.52
WACC / Discount Rate	1.65%	1.65%	1.65%
Growth Rate	2.92%	3.92%	4.92%
Fair Value	$19,852.29	$21,924.43	$23,400.29
Upside / Downside	1,618.81%	1,798.22%	1,926.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,220.00	18,933.57	19,675.08	20,445.63	21,246.36	22,078.45	22,740.80
Payout Ratio	12.26%	27.81%	43.36%	58.90%	74.45%	90.00%	92.50%
Projected Dividends (M)	2,234.00	5,265.24	8,530.47	12,043.40	15,818.39	19,870.60	21,035.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.65%	1.65%	1.65%
Growth Rate	2.92%	3.92%	4.92%
Year 1 PV (M)	5,130.08	5,179.93	5,229.78
Year 2 PV (M)	8,098.16	8,256.29	8,415.96
Year 3 PV (M)	11,139.57	11,467.45	11,801.71
Year 4 PV (M)	14,255.69	14,817.89	15,396.55
Year 5 PV (M)	17,447.91	18,312.22	19,210.45
PV of Terminal Value (M)	1,847,055.59	1,938,552.21	2,033,639.37
Equity Value (M)	1,903,127.00	1,996,585.99	2,093,693.81
Shares Outstanding (M)	151.13	151.13	151.13
Fair Value	$12,592.89	$13,211.31	$13,853.86
Upside / Downside	990.29%	1,043.84%	1,099.47%

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

JVCKENWOOD Corporation (6632.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener