DDM Analysis: 6508.T

Valuation Snapshot

Stable Growth	$32,969.25 - $80,746.27	$75,671.08
Multi-Stage	$11,704.93 - $12,814.04	$12,249.28
Blended Fair Value	$43,960.18
Current Price	$5,890.00
Upside	646.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.18%	10.96%	84.89	46.97	53.01	53.01	44.99	49.97	45.01	39.99	39.99	54.91
YoY Growth	-	-	80.71%	-11.39%	0.00%	17.83%	-9.97%	11.02%	12.57%	0.00%	-27.18%	83.03%
Dividend Yield	-	-	1.56%	1.28%	2.65%	2.66%	2.04%	2.86%	2.54%	2.00%	2.08%	3.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,419.00
(-) Cash Dividends Paid (M)	5,570.00
(=) Cash Retained (M)	12,849.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,683.80	2,302.38	1,381.43
Cash Retained (M)	12,849.00	12,849.00	12,849.00
(-) Cash Required (M)	-3,683.80	-2,302.38	-1,381.43
(=) Excess Retained (M)	9,165.20	10,546.63	11,467.58
(/) Shares Outstanding (M)	45.37	45.37	45.37
(=) Excess Retained per Share	202.03	232.48	252.78
LTM Dividend per Share	122.78	122.78	122.78
(+) Excess Retained per Share	202.03	232.48	252.78
(=) Adjusted Dividend	324.81	355.26	375.56
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32,969.25	$75,671.08	$80,746.27
Upside / Downside	459.75%	1,184.74%	1,270.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,419.00	19,616.24	20,891.29	22,249.22	23,695.42	25,235.63	25,992.70
Payout Ratio	30.24%	42.19%	54.14%	66.10%	78.05%	90.00%	92.50%
Projected Dividends (M)	5,570.00	8,276.56	11,311.44	14,705.89	18,493.83	22,712.06	24,043.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,695.60	7,768.55	7,841.49
Year 2 PV (M)	9,779.20	9,965.47	10,153.49
Year 3 PV (M)	11,821.41	12,160.76	12,506.55
Year 4 PV (M)	13,822.85	14,354.44	14,901.21
Year 5 PV (M)	15,784.11	16,546.48	17,338.04
PV of Terminal Value (M)	472,094.41	494,896.74	518,571.78
Equity Value (M)	530,997.58	555,692.44	581,312.56
Shares Outstanding (M)	45.37	45.37	45.37
Fair Value	$11,704.93	$12,249.28	$12,814.04
Upside / Downside	98.73%	107.97%	117.56%

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

Meidensha Corporation (6508.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener