DDM Analysis: 6473.T

Valuation Snapshot

Stable Growth	$935.55 - $1,794.20	$1,279.85
Multi-Stage	$1,483.21 - $1,625.63	$1,553.07
Blended Fair Value	$1,416.46
Current Price	$1,470.50
Upside	-3.67%
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	0.45%	6.09%	47.08	36.62	21.97	16.74	25.11	46.03	46.03	43.94	43.94	42.89
YoY Growth	-	-	28.58%	66.67%	31.25%	-33.33%	-45.45%	0.00%	4.76%	0.00%	2.44%	64.52%
Dividend Yield	-	-	3.96%	3.23%	1.68%	1.64%	2.20%	5.50%	3.40%	2.91%	2.68%	3.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,643.00
(-) Cash Dividends Paid (M)	16,534.00
(=) Cash Retained (M)	3,109.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,928.60	2,455.38	1,473.23
Cash Retained (M)	3,109.00	3,109.00	3,109.00
(-) Cash Required (M)	-3,928.60	-2,455.38	-1,473.23
(=) Excess Retained (M)	-819.60	653.63	1,635.78
(/) Shares Outstanding (M)	327.86	327.86	327.86
(=) Excess Retained per Share	-2.50	1.99	4.99
LTM Dividend per Share	50.43	50.43	50.43
(+) Excess Retained per Share	-2.50	1.99	4.99
(=) Adjusted Dividend	47.93	52.42	55.42
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.35%	2.35%	3.35%
Fair Value	$935.55	$1,279.85	$1,794.20
Upside / Downside	-36.38%	-12.96%	22.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,643.00	20,103.72	20,575.26	21,057.85	21,551.76	22,057.25	22,718.97
Payout Ratio	84.17%	85.34%	86.50%	87.67%	88.83%	90.00%	92.50%
Projected Dividends (M)	16,534.00	17,156.11	17,798.31	18,461.20	19,145.39	19,851.52	21,015.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.35%	2.35%	3.35%
Year 1 PV (M)	15,946.00	16,103.34	16,260.68
Year 2 PV (M)	15,376.04	15,680.97	15,988.90
Year 3 PV (M)	14,823.76	15,266.91	15,718.81
Year 4 PV (M)	14,288.79	14,861.15	15,450.54
Year 5 PV (M)	13,770.75	14,463.69	15,184.25
PV of Terminal Value (M)	412,082.79	432,818.58	454,380.82
Equity Value (M)	486,288.12	509,194.64	532,984.00
Shares Outstanding (M)	327.86	327.86	327.86
Fair Value	$1,483.21	$1,553.07	$1,625.63
Upside / Downside	0.86%	5.62%	10.55%

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

JTEKT Corporation (6473.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener