DDM Analysis: 6325.T

Valuation Snapshot

Stable Growth	$893.82 - $2,199.05	$1,334.69
Multi-Stage	$713.78 - $781.54	$747.03
Blended Fair Value	$1,040.86
Current Price	$375.00
Upside	177.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.71%	6.52%	14.73	12.70	9.99	10.12	10.19	10.16	10.14	13.17	9.12	7.45
YoY Growth	-	-	15.93%	27.21%	-1.35%	-0.69%	0.32%	0.16%	-22.96%	44.38%	22.47%	-4.91%
Dividend Yield	-	-	3.93%	2.71%	2.15%	1.98%	1.61%	1.70%	1.81%	1.87%	1.75%	1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	465.86
(-) Cash Dividends Paid (M)	44.39
(=) Cash Retained (M)	421.47

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	93.17	58.23	34.94
Cash Retained (M)	421.47	421.47	421.47
(-) Cash Required (M)	-93.17	-58.23	-34.94
(=) Excess Retained (M)	328.30	363.24	386.53
(/) Shares Outstanding (M)	11.35	11.35	11.35
(=) Excess Retained per Share	28.92	31.99	34.05
LTM Dividend per Share	3.91	3.91	3.91
(+) Excess Retained per Share	28.92	31.99	34.05
(=) Adjusted Dividend	32.83	35.90	37.96
WACC / Discount Rate	8.36%	8.36%	8.36%
Growth Rate	4.52%	5.52%	6.52%
Fair Value	$893.82	$1,334.69	$2,199.05
Upside / Downside	138.35%	255.92%	486.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	465.86	491.57	518.70	547.32	577.53	609.40	627.68
Payout Ratio	9.53%	25.62%	41.72%	57.81%	73.91%	90.00%	92.50%
Projected Dividends (M)	44.39	125.96	216.39	316.42	426.83	548.46	580.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.36%	8.36%	8.36%
Growth Rate	4.52%	5.52%	6.52%
Year 1 PV (M)	115.14	116.24	117.34
Year 2 PV (M)	180.82	184.30	187.81
Year 3 PV (M)	241.70	248.71	255.84
Year 4 PV (M)	298.04	309.62	321.52
Year 5 PV (M)	350.09	367.16	384.89
PV of Terminal Value (M)	6,918.07	7,255.42	7,605.79
Equity Value (M)	8,103.87	8,481.44	8,873.20
Shares Outstanding (M)	11.35	11.35	11.35
Fair Value	$713.78	$747.03	$781.54
Upside / Downside	90.34%	99.21%	108.41%

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

Takakita Co., Ltd. (6325.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener