DDM Analysis: 6376.T

Valuation Snapshot

Stable Growth	$2,537.72 - $7,267.89	$3,970.86
Multi-Stage	$2,699.74 - $2,961.19	$2,828.01
Blended Fair Value	$3,399.43
Current Price	$1,283.00
Upside	164.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.88%	4.88%	29.94	24.94	24.17	21.47	21.47	21.47	17.17	17.16	18.24	18.61
YoY Growth	-	-	20.07%	3.18%	12.57%	0.00%	0.00%	25.02%	0.09%	-5.95%	-1.94%	0.08%
Dividend Yield	-	-	2.35%	1.95%	2.57%	2.34%	1.91%	2.66%	1.28%	1.55%	1.43%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,933.00
(-) Cash Dividends Paid (M)	1,987.00
(=) Cash Retained (M)	4,946.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,386.60	866.63	519.98
Cash Retained (M)	4,946.00	4,946.00	4,946.00
(-) Cash Required (M)	-1,386.60	-866.63	-519.98
(=) Excess Retained (M)	3,559.40	4,079.38	4,426.03
(/) Shares Outstanding (M)	66.32	66.32	66.32
(=) Excess Retained per Share	53.67	61.51	66.73
LTM Dividend per Share	29.96	29.96	29.96
(+) Excess Retained per Share	53.67	61.51	66.73
(=) Adjusted Dividend	83.63	91.47	96.69
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.14%	4.14%	5.14%
Fair Value	$2,537.72	$3,970.86	$7,267.89
Upside / Downside	97.80%	209.50%	466.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,933.00	7,220.07	7,519.02	7,830.35	8,154.58	8,492.22	8,746.99
Payout Ratio	28.66%	40.93%	53.20%	65.46%	77.73%	90.00%	92.50%
Projected Dividends (M)	1,987.00	2,955.03	3,999.82	5,126.06	6,338.72	7,643.00	8,090.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.14%	4.14%	5.14%
Year 1 PV (M)	2,747.02	2,773.65	2,800.29
Year 2 PV (M)	3,456.52	3,523.87	3,591.87
Year 3 PV (M)	4,117.96	4,238.90	4,362.19
Year 4 PV (M)	4,733.68	4,919.95	5,111.66
Year 5 PV (M)	5,305.92	5,568.18	5,840.70
PV of Terminal Value (M)	158,697.43	166,541.32	174,692.34
Equity Value (M)	179,058.53	187,565.87	196,399.05
Shares Outstanding (M)	66.32	66.32	66.32
Fair Value	$2,699.74	$2,828.01	$2,961.19
Upside / Downside	110.42%	120.42%	130.80%

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

Nikkiso Co., Ltd. (6376.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener