DDM Analysis: 6779.T

Valuation Snapshot

Stable Growth	$806.17 - $1,547.17	$1,103.15
Multi-Stage	$1,210.84 - $1,328.05	$1,268.33
Blended Fair Value	$1,185.74
Current Price	$931.00
Upside	27.36%
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	269.74%	5.91%	29.98	19.96	18.35	0.00	0.00	0.04	0.13	17.01	16.96	17.14
YoY Growth	-	-	50.22%	8.75%	0.00%	0.00%	-100.00%	-66.67%	-99.23%	0.26%	-1.01%	1.54%
Dividend Yield	-	-	3.98%	1.38%	1.42%	0.00%	0.00%	0.01%	0.02%	3.18%	1.94%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,187.00
(-) Cash Dividends Paid (M)	692.00
(=) Cash Retained (M)	495.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	237.40	148.38	89.03
Cash Retained (M)	495.00	495.00	495.00
(-) Cash Required (M)	-237.40	-148.38	-89.03
(=) Excess Retained (M)	257.60	346.63	405.98
(/) Shares Outstanding (M)	23.05	23.05	23.05
(=) Excess Retained per Share	11.17	15.04	17.61
LTM Dividend per Share	30.02	30.02	30.02
(+) Excess Retained per Share	11.17	15.04	17.61
(=) Adjusted Dividend	41.19	45.06	47.63
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	1.49%	2.49%	3.49%
Fair Value	$806.17	$1,103.15	$1,547.17
Upside / Downside	-13.41%	18.49%	66.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,187.00	1,216.55	1,246.84	1,277.87	1,309.69	1,342.29	1,382.56
Payout Ratio	58.30%	64.64%	70.98%	77.32%	83.66%	90.00%	92.50%
Projected Dividends (M)	692.00	786.36	884.99	988.04	1,095.68	1,208.06	1,278.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	1.49%	2.49%	3.49%
Year 1 PV (M)	729.96	737.15	744.34
Year 2 PV (M)	762.59	777.70	792.95
Year 3 PV (M)	790.33	813.92	837.98
Year 4 PV (M)	813.56	846.11	879.62
Year 5 PV (M)	832.67	874.51	918.02
PV of Terminal Value (M)	23,982.78	25,187.84	26,440.85
Equity Value (M)	27,911.90	29,237.22	30,613.75
Shares Outstanding (M)	23.05	23.05	23.05
Fair Value	$1,210.84	$1,268.33	$1,328.05
Upside / Downside	30.06%	36.23%	42.65%

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

Nihon Dempa Kogyo Co., Ltd. (6779.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener