DDM Analysis: 6376.T

Valuation Snapshot

Stable Growth	$2,537.56 - $7,266.75	$3,970.49
Multi-Stage	$2,699.56 - $2,961.00	$2,827.82
Blended Fair Value	$3,399.16
Current Price	$1,283.00
Upside	164.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.88%	4.88%	29.94	24.94	24.17	21.47	21.47	21.47	17.17	17.16	18.24	18.61
YoY Growth	-	-	20.07%	3.18%	12.57%	0.00%	0.00%	25.02%	0.09%	-5.95%	-1.94%	0.08%
Dividend Yield	-	-	2.35%	1.95%	2.57%	2.34%	1.91%	2.66%	1.28%	1.55%	1.43%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,933.00
(-) Cash Dividends Paid (M)	1,987.00
(=) Cash Retained (M)	4,946.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,386.60	866.63	519.98
Cash Retained (M)	4,946.00	4,946.00	4,946.00
(-) Cash Required (M)	-1,386.60	-866.63	-519.98
(=) Excess Retained (M)	3,559.40	4,079.38	4,426.03
(/) Shares Outstanding (M)	66.32	66.32	66.32
(=) Excess Retained per Share	53.67	61.51	66.73
LTM Dividend per Share	29.96	29.96	29.96
(+) Excess Retained per Share	53.67	61.51	66.73
(=) Adjusted Dividend	83.63	91.47	96.69
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.14%	4.14%	5.14%
Fair Value	$2,537.56	$3,970.49	$7,266.75
Upside / Downside	97.78%	209.47%	466.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,933.00	7,220.07	7,519.02	7,830.35	8,154.58	8,492.22	8,746.99
Payout Ratio	28.66%	40.93%	53.20%	65.46%	77.73%	90.00%	92.50%
Projected Dividends (M)	1,987.00	2,955.03	3,999.82	5,126.06	6,338.72	7,643.00	8,090.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.14%	4.14%	5.14%
Year 1 PV (M)	2,747.01	2,773.65	2,800.28
Year 2 PV (M)	3,456.51	3,523.86	3,591.86
Year 3 PV (M)	4,117.94	4,238.88	4,362.16
Year 4 PV (M)	4,733.64	4,919.91	5,111.62
Year 5 PV (M)	5,305.87	5,568.12	5,840.64
PV of Terminal Value (M)	158,685.87	166,529.19	174,679.62
Equity Value (M)	179,046.83	187,553.59	196,386.18
Shares Outstanding (M)	66.32	66.32	66.32
Fair Value	$2,699.56	$2,827.82	$2,961.00
Upside / Downside	110.41%	120.41%	130.79%

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

Mode

Ticker

Industry

Sector

Nikkiso Co., Ltd. (6376.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener