DDM Analysis: 6503.T

Valuation Snapshot

Stable Growth	$31,166.82 - $36,740.81	$34,421.77
Multi-Stage	$18,916.65 - $20,817.96	$19,849.02
Blended Fair Value	$27,135.39
Current Price	$3,111.00
Upside	772.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.97%	9.28%	50.29	46.74	40.75	41.32	37.26	41.40	41.40	33.12	27.94	27.94
YoY Growth	-	-	7.60%	14.70%	-1.40%	10.92%	-10.00%	0.00%	25.00%	18.52%	0.00%	35.00%
Dividend Yield	-	-	1.62%	1.83%	2.01%	2.85%	2.31%	2.96%	2.80%	2.25%	1.73%	2.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	394,787.00
(-) Cash Dividends Paid (M)	103,932.00
(=) Cash Retained (M)	290,855.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	78,957.40	49,348.38	29,609.03
Cash Retained (M)	290,855.00	290,855.00	290,855.00
(-) Cash Required (M)	-78,957.40	-49,348.38	-29,609.03
(=) Excess Retained (M)	211,897.60	241,506.63	261,245.98
(/) Shares Outstanding (M)	2,074.36	2,074.36	2,074.36
(=) Excess Retained per Share	102.15	116.42	125.94
LTM Dividend per Share	50.10	50.10	50.10
(+) Excess Retained per Share	102.15	116.42	125.94
(=) Adjusted Dividend	152.25	166.53	176.04
WACC / Discount Rate	2.16%	2.16%	2.16%
Growth Rate	2.35%	3.35%	4.35%
Fair Value	$31,166.82	$34,421.77	$36,740.81
Upside / Downside	901.83%	1,006.45%	1,081.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	394,787.00	408,018.49	421,693.45	435,826.72	450,433.68	465,530.20	479,496.11
Payout Ratio	26.33%	39.06%	51.80%	64.53%	77.27%	90.00%	92.50%
Projected Dividends (M)	103,932.00	159,375.60	218,418.89	281,240.89	348,028.57	418,977.18	443,533.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.16%	2.16%	2.16%
Growth Rate	2.35%	3.35%	4.35%
Year 1 PV (M)	154,489.08	155,998.47	157,507.87
Year 2 PV (M)	205,230.59	209,260.49	213,329.57
Year 3 PV (M)	256,157.05	263,738.80	271,468.70
Year 4 PV (M)	307,268.96	319,454.48	331,998.88
Year 5 PV (M)	358,566.84	376,428.91	394,995.84
PV of Terminal Value (M)	37,958,283.67	39,849,182.68	41,814,698.33
Equity Value (M)	39,239,996.19	41,174,063.82	43,183,999.18
Shares Outstanding (M)	2,074.36	2,074.36	2,074.36
Fair Value	$18,916.65	$19,849.02	$20,817.96
Upside / Downside	508.06%	538.03%	569.17%

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

Mitsubishi Electric Corporation (6503.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener