DDM Analysis: 6473.T

Valuation Snapshot

Stable Growth	$935.55 - $1,794.20	$1,279.85
Multi-Stage	$1,483.21 - $1,625.63	$1,553.07
Blended Fair Value	$1,416.46
Current Price	$1,470.50
Upside	-3.67%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.45%	6.09%	47.08	36.62	21.97	16.74	25.11	46.03	46.03	43.94	43.94	42.89
YoY Growth	-	-	28.58%	66.67%	31.25%	-33.33%	-45.45%	0.00%	4.76%	0.00%	2.44%	64.52%
Dividend Yield	-	-	3.96%	3.23%	1.68%	1.64%	2.20%	5.50%	3.40%	2.91%	2.68%	3.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19,643.00
(-) Cash Dividends Paid (M)	16,534.00
(=) Cash Retained (M)	3,109.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,928.60	2,455.38	1,473.23
Cash Retained (M)	3,109.00	3,109.00	3,109.00
(-) Cash Required (M)	-3,928.60	-2,455.38	-1,473.23
(=) Excess Retained (M)	-819.60	653.63	1,635.78
(/) Shares Outstanding (M)	327.86	327.86	327.86
(=) Excess Retained per Share	-2.50	1.99	4.99
LTM Dividend per Share	50.43	50.43	50.43
(+) Excess Retained per Share	-2.50	1.99	4.99
(=) Adjusted Dividend	47.93	52.42	55.42
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.35%	2.35%	3.35%
Fair Value	$935.55	$1,279.85	$1,794.20
Upside / Downside	-36.38%	-12.96%	22.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19,643.00	20,103.72	20,575.26	21,057.85	21,551.76	22,057.25	22,718.97
Payout Ratio	84.17%	85.34%	86.50%	87.67%	88.83%	90.00%	92.50%
Projected Dividends (M)	16,534.00	17,156.11	17,798.31	18,461.20	19,145.39	19,851.52	21,015.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.35%	2.35%	3.35%
Year 1 PV (M)	15,946.00	16,103.34	16,260.68
Year 2 PV (M)	15,376.04	15,680.97	15,988.90
Year 3 PV (M)	14,823.76	15,266.91	15,718.81
Year 4 PV (M)	14,288.79	14,861.15	15,450.54
Year 5 PV (M)	13,770.75	14,463.69	15,184.25
PV of Terminal Value (M)	412,082.79	432,818.58	454,380.82
Equity Value (M)	486,288.12	509,194.64	532,984.00
Shares Outstanding (M)	327.86	327.86	327.86
Fair Value	$1,483.21	$1,553.07	$1,625.63
Upside / Downside	0.86%	5.62%	10.55%

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

JTEKT Corporation (6473.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener