DDM Analysis: 6436.T

Valuation Snapshot

Stable Growth	$17,527.94 - $48,548.63	$45,497.17
Multi-Stage	$6,966.82 - $7,614.58	$7,284.79
Blended Fair Value	$26,390.98
Current Price	$4,199.00
Upside	528.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.99%	15.65%	147.62	123.35	104.14	73.67	80.27	87.66	63.14	55.65	54.98	46.35
YoY Growth	-	-	19.67%	18.45%	41.36%	-8.22%	-8.43%	38.83%	13.45%	1.23%	18.62%	34.41%
Dividend Yield	-	-	3.29%	3.03%	3.44%	3.14%	2.87%	3.92%	2.07%	2.13%	2.35%	2.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,344.00
(-) Cash Dividends Paid (M)	12,601.00
(=) Cash Retained (M)	4,743.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,468.80	2,168.00	1,300.80
Cash Retained (M)	4,743.00	4,743.00	4,743.00
(-) Cash Required (M)	-3,468.80	-2,168.00	-1,300.80
(=) Excess Retained (M)	1,274.20	2,575.00	3,442.20
(/) Shares Outstanding (M)	71.05	71.05	71.05
(=) Excess Retained per Share	17.93	36.24	48.45
LTM Dividend per Share	177.36	177.36	177.36
(+) Excess Retained per Share	17.93	36.24	48.45
(=) Adjusted Dividend	195.29	213.60	225.81
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$17,527.94	$45,497.17	$48,548.63
Upside / Downside	317.43%	983.52%	1,056.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,344.00	18,471.36	19,672.00	20,950.68	22,312.47	23,762.78	24,475.67
Payout Ratio	72.65%	76.12%	79.59%	83.06%	86.53%	90.00%	92.50%
Projected Dividends (M)	12,601.00	14,060.90	15,657.34	17,401.92	19,307.13	21,386.50	22,639.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,057.24	13,181.00	13,304.77
Year 2 PV (M)	13,501.89	13,759.07	14,018.67
Year 3 PV (M)	13,935.16	14,335.19	14,742.80
Year 4 PV (M)	14,357.24	14,909.38	15,477.30
Year 5 PV (M)	14,768.33	15,481.65	16,222.26
PV of Terminal Value (M)	425,359.37	445,904.38	467,235.71
Equity Value (M)	494,979.24	517,570.67	541,001.50
Shares Outstanding (M)	71.05	71.05	71.05
Fair Value	$6,966.82	$7,284.79	$7,614.58
Upside / Downside	65.92%	73.49%	81.34%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Amano Corporation (6436.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener