DDM Analysis: 6506.T

Valuation Snapshot

Stable Growth	$36,590.87 - $43,125.56	$40,407.85
Multi-Stage	$22,991.05 - $25,274.09	$24,110.86
Blended Fair Value	$32,259.36
Current Price	$2,910.00
Upside	1,008.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.84%	17.23%	66.54	64.54	58.41	38.32	38.24	52.54	46.93	30.79	20.52	22.22
YoY Growth	-	-	3.11%	10.49%	52.41%	0.23%	-27.22%	11.95%	52.43%	50.01%	-7.66%	63.73%
Dividend Yield	-	-	1.95%	1.08%	0.99%	0.85%	0.72%	1.36%	1.49%	0.70%	0.86%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,383.00
(-) Cash Dividends Paid (M)	17,741.00
(=) Cash Retained (M)	39,642.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,476.60	7,172.88	4,303.73
Cash Retained (M)	39,642.00	39,642.00	39,642.00
(-) Cash Required (M)	-11,476.60	-7,172.88	-4,303.73
(=) Excess Retained (M)	28,165.40	32,469.13	35,338.28
(/) Shares Outstanding (M)	259.76	259.76	259.76
(=) Excess Retained per Share	108.43	125.00	136.04
LTM Dividend per Share	68.30	68.30	68.30
(+) Excess Retained per Share	108.43	125.00	136.04
(=) Adjusted Dividend	176.73	193.30	204.34
WACC / Discount Rate	2.40%	2.40%	2.40%
Growth Rate	3.52%	4.52%	5.52%
Fair Value	$36,590.87	$40,407.85	$43,125.56
Upside / Downside	1,157.42%	1,288.59%	1,381.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,383.00	59,978.25	62,690.88	65,526.19	68,489.73	71,587.30	73,734.92
Payout Ratio	30.92%	42.73%	54.55%	66.37%	78.18%	90.00%	92.50%
Projected Dividends (M)	17,741.00	25,630.78	34,197.93	43,487.59	53,547.57	64,428.57	68,204.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.40%	2.40%	2.40%
Growth Rate	3.52%	4.52%	5.52%
Year 1 PV (M)	24,791.45	25,030.93	25,270.40
Year 2 PV (M)	31,994.84	32,615.95	33,243.03
Year 3 PV (M)	39,353.69	40,505.18	41,678.92
Year 4 PV (M)	46,870.55	48,707.99	50,598.92
Year 5 PV (M)	54,548.00	57,233.98	60,024.75
PV of Terminal Value (M)	5,774,511.75	6,058,853.06	6,354,286.60
Equity Value (M)	5,972,070.29	6,262,947.09	6,565,102.62
Shares Outstanding (M)	259.76	259.76	259.76
Fair Value	$22,991.05	$24,110.86	$25,274.09
Upside / Downside	690.07%	728.55%	768.53%

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

YASKAWA Electric Corporation (6506.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener