DDM Analysis: 6409.T

Valuation Snapshot

Stable Growth	$31,984.65 - $37,690.01	$35,317.97
Multi-Stage	$19,262.33 - $21,162.09	$20,194.29
Blended Fair Value	$27,756.13
Current Price	$2,718.00
Upside	921.20%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	4.75%	12.23%	31.15	27.97	37.15	29.37	22.31	24.70	26.33	24.78	12.26	9.79
YoY Growth	-	-	11.40%	-24.72%	26.49%	31.63%	-9.68%	-6.20%	6.28%	102.17%	25.19%	-0.39%
Dividend Yield	-	-	1.18%	1.67%	2.75%	1.71%	1.05%	2.15%	3.26%	2.08%	1.00%	1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,041.00
(-) Cash Dividends Paid (M)	246.00
(=) Cash Retained (M)	4,795.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,008.20	630.13	378.08
Cash Retained (M)	4,795.00	4,795.00	4,795.00
(-) Cash Required (M)	-1,008.20	-630.13	-378.08
(=) Excess Retained (M)	3,786.80	4,164.88	4,416.93
(/) Shares Outstanding (M)	26.35	26.35	26.35
(=) Excess Retained per Share	143.69	158.04	167.60
LTM Dividend per Share	9.33	9.33	9.33
(+) Excess Retained per Share	143.69	158.04	167.60
(=) Adjusted Dividend	153.03	167.38	176.94
WACC / Discount Rate	3.95%	3.95%	3.95%
Growth Rate	4.51%	5.51%	6.51%
Fair Value	$31,984.65	$35,317.97	$37,690.01
Upside / Downside	1,076.77%	1,199.41%	1,286.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,041.00	5,318.52	5,611.32	5,920.24	6,246.17	6,590.04	6,787.74
Payout Ratio	4.88%	21.90%	38.93%	55.95%	72.98%	90.00%	92.50%
Projected Dividends (M)	246.00	1,164.97	2,184.38	3,312.49	4,558.21	5,931.04	6,278.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.95%	3.95%	3.95%
Growth Rate	4.51%	5.51%	6.51%
Year 1 PV (M)	1,110.08	1,120.70	1,131.32
Year 2 PV (M)	1,983.38	2,021.52	2,060.02
Year 3 PV (M)	2,865.98	2,949.05	3,033.70
Year 4 PV (M)	3,757.96	3,903.87	4,054.00
Year 5 PV (M)	4,659.38	4,886.61	5,122.63
PV of Terminal Value (M)	493,247.31	517,302.44	542,287.06
Equity Value (M)	507,624.10	532,184.20	557,688.73
Shares Outstanding (M)	26.35	26.35	26.35
Fair Value	$19,262.33	$20,194.29	$21,162.09
Upside / Downside	608.70%	642.98%	678.59%

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

KITO Corporation (6409.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener