DDM Analysis: 6305.T

Valuation Snapshot

Stable Growth	$25,084.98 - $81,742.14	$76,604.35
Multi-Stage	$10,848.95 - $11,867.60	$11,348.95
Blended Fair Value	$43,976.65
Current Price	$4,734.00
Upside	828.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.94%	9.00%	129.94	144.87	114.94	54.98	34.19	92.91	91.96	44.01	14.13	59.91
YoY Growth	-	-	-10.31%	26.04%	109.06%	60.80%	-63.20%	1.03%	108.97%	211.51%	-76.42%	9.14%
Dividend Yield	-	-	3.02%	3.29%	2.85%	1.83%	1.01%	3.12%	3.17%	1.22%	0.50%	4.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	87,431.00
(-) Cash Dividends Paid (M)	37,256.00
(=) Cash Retained (M)	50,175.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,486.20	10,928.88	6,557.33
Cash Retained (M)	50,175.00	50,175.00	50,175.00
(-) Cash Required (M)	-17,486.20	-10,928.88	-6,557.33
(=) Excess Retained (M)	32,688.80	39,246.13	43,617.68
(/) Shares Outstanding (M)	212.72	212.72	212.72
(=) Excess Retained per Share	153.67	184.50	205.05
LTM Dividend per Share	175.14	175.14	175.14
(+) Excess Retained per Share	153.67	184.50	205.05
(=) Adjusted Dividend	328.82	359.64	380.20
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$25,084.98	$76,604.35	$81,742.14
Upside / Downside	429.89%	1,518.17%	1,626.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	87,431.00	93,114.02	99,166.43	105,612.24	112,477.04	119,788.05	123,381.69
Payout Ratio	42.61%	52.09%	61.57%	71.04%	80.52%	90.00%	92.50%
Projected Dividends (M)	37,256.00	48,502.63	61,053.93	75,031.96	90,569.19	107,809.24	114,128.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	44,953.13	45,379.22	45,805.32
Year 2 PV (M)	52,444.84	53,443.76	54,452.11
Year 3 PV (M)	59,735.16	61,449.94	63,197.23
Year 4 PV (M)	66,828.05	69,398.06	72,041.51
Year 5 PV (M)	73,727.39	77,288.45	80,985.80
PV of Terminal Value (M)	2,010,054.32	2,107,140.69	2,207,942.79
Equity Value (M)	2,307,742.88	2,414,100.14	2,524,424.76
Shares Outstanding (M)	212.72	212.72	212.72
Fair Value	$10,848.95	$11,348.95	$11,867.60
Upside / Downside	129.17%	139.73%	150.69%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Hitachi Construction Machinery Co., Ltd. (6305.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener