DDM Analysis: 6754.T

Valuation Snapshot

Stable Growth	$757.00 - $1,227.98	$968.43
Multi-Stage	$1,482.86 - $1,629.19	$1,554.61
Blended Fair Value	$1,261.52
Current Price	$1,868.00
Upside	-32.47%
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	9.39%	5.27%	40.33	40.30	40.80	46.50	37.33	25.75	16.82	15.76	20.48	25.22
YoY Growth	-	-	0.08%	-1.24%	-12.26%	24.58%	44.96%	53.09%	6.75%	-23.09%	-18.78%	4.57%
Dividend Yield	-	-	2.16%	3.31%	3.33%	3.17%	1.80%	1.01%	0.87%	1.04%	2.02%	4.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,123.00
(-) Cash Dividends Paid (M)	5,214.00
(=) Cash Retained (M)	3,909.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,824.60	1,140.38	684.23
Cash Retained (M)	3,909.00	3,909.00	3,909.00
(-) Cash Required (M)	-1,824.60	-1,140.38	-684.23
(=) Excess Retained (M)	2,084.40	2,768.63	3,224.78
(/) Shares Outstanding (M)	130.68	130.68	130.68
(=) Excess Retained per Share	15.95	21.19	24.68
LTM Dividend per Share	39.90	39.90	39.90
(+) Excess Retained per Share	15.95	21.19	24.68
(=) Adjusted Dividend	55.85	61.08	64.58
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-0.65%	0.35%	1.35%
Fair Value	$757.00	$968.43	$1,227.98
Upside / Downside	-59.48%	-48.16%	-34.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,123.00	9,154.57	9,186.25	9,218.05	9,249.95	9,281.96	9,560.42
Payout Ratio	57.15%	63.72%	70.29%	76.86%	83.43%	90.00%	92.50%
Projected Dividends (M)	5,214.00	5,833.46	6,457.14	7,085.07	7,717.27	8,353.76	8,843.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-0.65%	0.35%	1.35%
Year 1 PV (M)	5,413.92	5,468.42	5,522.91
Year 2 PV (M)	5,561.75	5,674.29	5,787.94
Year 3 PV (M)	5,663.72	5,836.47	6,012.71
Year 4 PV (M)	5,725.41	5,959.44	6,200.57
Year 5 PV (M)	5,751.89	6,047.27	6,354.65
PV of Terminal Value (M)	165,665.97	174,173.34	183,026.68
Equity Value (M)	193,782.66	203,159.22	212,905.47
Shares Outstanding (M)	130.68	130.68	130.68
Fair Value	$1,482.86	$1,554.61	$1,629.19
Upside / Downside	-20.62%	-16.78%	-12.78%

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

Anritsu Corporation (6754.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener