DDM Analysis: 6461.T

Valuation Snapshot

Stable Growth	$2,824.92 - $4,516.68	$3,591.91
Multi-Stage	$5,739.02 - $6,317.81	$6,022.76
Blended Fair Value	$4,807.33
Current Price	$1,574.00
Upside	205.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.85%	8.62%	71.34	40.65	56.89	68.40	104.96	68.40	62.77	62.77	52.29	52.16
YoY Growth	-	-	75.47%	-28.54%	-16.82%	-34.84%	53.46%	8.96%	0.00%	20.05%	0.25%	67.21%
Dividend Yield	-	-	4.53%	3.20%	4.42%	5.66%	7.41%	3.01%	2.80%	4.58%	2.27%	2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,130.00
(-) Cash Dividends Paid (M)	535.00
(=) Cash Retained (M)	1,595.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	426.00	266.25	159.75
Cash Retained (M)	1,595.00	1,595.00	1,595.00
(-) Cash Required (M)	-426.00	-266.25	-159.75
(=) Excess Retained (M)	1,169.00	1,328.75	1,435.25
(/) Shares Outstanding (M)	7.82	7.82	7.82
(=) Excess Retained per Share	149.45	169.87	183.49
LTM Dividend per Share	68.40	68.40	68.40
(+) Excess Retained per Share	149.45	169.87	183.49
(=) Adjusted Dividend	217.84	238.27	251.88
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-1.09%	-0.09%	0.91%
Fair Value	$2,824.92	$3,591.91	$4,516.68
Upside / Downside	79.47%	128.20%	186.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,130.00	2,128.09	2,126.17	2,124.26	2,122.35	2,120.45	2,184.06
Payout Ratio	25.12%	38.09%	51.07%	64.05%	77.02%	90.00%	92.50%
Projected Dividends (M)	535.00	810.67	1,085.85	1,360.52	1,634.71	1,908.40	2,020.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-1.09%	-0.09%	0.91%
Year 1 PV (M)	753.31	760.92	768.54
Year 2 PV (M)	937.62	956.67	975.92
Year 3 PV (M)	1,091.67	1,125.12	1,159.24
Year 4 PV (M)	1,218.86	1,268.90	1,320.47
Year 5 PV (M)	1,322.24	1,390.45	1,461.44
PV of Terminal Value (M)	39,567.43	41,608.45	43,732.85
Equity Value (M)	44,891.12	47,110.52	49,418.46
Shares Outstanding (M)	7.82	7.82	7.82
Fair Value	$5,739.02	$6,022.76	$6,317.81
Upside / Downside	264.61%	282.64%	301.39%

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

Nippon Piston Ring Co., Ltd. (6461.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener