DDM Analysis: 6752.T

Valuation Snapshot

Stable Growth	$2,950.42 - $7,323.58	$4,418.59
Multi-Stage	$3,621.00 - $3,973.10	$3,793.72
Blended Fair Value	$4,106.16
Current Price	$1,610.00
Upside	155.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.58%	9.00%	37.50	32.49	29.99	24.99	24.98	29.97	34.97	24.98	24.85	19.84
YoY Growth	-	-	15.40%	8.34%	20.02%	0.02%	-16.65%	-14.28%	40.00%	0.49%	25.26%	25.25%
Dividend Yield	-	-	2.41%	2.47%	1.71%	2.28%	1.94%	3.19%	3.79%	1.67%	1.63%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	319,700.00
(-) Cash Dividends Paid (M)	112,061.00
(=) Cash Retained (M)	207,639.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63,940.00	39,962.50	23,977.50
Cash Retained (M)	207,639.00	207,639.00	207,639.00
(-) Cash Required (M)	-63,940.00	-39,962.50	-23,977.50
(=) Excess Retained (M)	143,699.00	167,676.50	183,661.50
(/) Shares Outstanding (M)	2,334.70	2,334.70	2,334.70
(=) Excess Retained per Share	61.55	71.82	78.67
LTM Dividend per Share	48.00	48.00	48.00
(+) Excess Retained per Share	61.55	71.82	78.67
(=) Adjusted Dividend	109.55	119.82	126.66
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$2,950.42	$4,418.59	$7,323.58
Upside / Downside	83.26%	174.45%	354.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	319,700.00	331,146.88	343,003.61	355,284.88	368,005.87	381,182.34	392,617.81
Payout Ratio	35.05%	46.04%	57.03%	68.02%	79.01%	90.00%	92.50%
Projected Dividends (M)	112,061.00	152,465.12	195,618.92	241,667.51	290,762.86	343,064.11	363,171.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	141,925.19	143,308.74	144,692.29
Year 2 PV (M)	169,507.47	172,828.45	176,181.64
Year 3 PV (M)	194,932.95	200,689.58	206,558.45
Year 4 PV (M)	218,320.70	226,959.15	235,851.44
Year 5 PV (M)	239,784.05	251,701.75	264,088.68
PV of Terminal Value (M)	7,489,471.54	7,861,712.02	8,248,608.36
Equity Value (M)	8,453,941.91	8,857,199.69	9,275,980.86
Shares Outstanding (M)	2,334.70	2,334.70	2,334.70
Fair Value	$3,621.00	$3,793.72	$3,973.10
Upside / Downside	124.91%	135.64%	146.78%

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

Panasonic Holdings Corporation (6752.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener