DDM Analysis: 6779.T

Valuation Snapshot

Stable Growth	$806.17 - $1,547.17	$1,103.15
Multi-Stage	$1,210.84 - $1,328.05	$1,268.33
Blended Fair Value	$1,185.74
Current Price	$931.00
Upside	27.36%
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	269.74%	5.91%	29.98	19.96	18.35	0.00	0.00	0.04	0.13	17.01	16.96	17.14
YoY Growth	-	-	50.22%	8.75%	0.00%	0.00%	-100.00%	-66.67%	-99.23%	0.26%	-1.01%	1.54%
Dividend Yield	-	-	3.98%	1.38%	1.42%	0.00%	0.00%	0.01%	0.02%	3.18%	1.94%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,187.00
(-) Cash Dividends Paid (M)	692.00
(=) Cash Retained (M)	495.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	237.40	148.38	89.03
Cash Retained (M)	495.00	495.00	495.00
(-) Cash Required (M)	-237.40	-148.38	-89.03
(=) Excess Retained (M)	257.60	346.63	405.98
(/) Shares Outstanding (M)	23.05	23.05	23.05
(=) Excess Retained per Share	11.17	15.04	17.61
LTM Dividend per Share	30.02	30.02	30.02
(+) Excess Retained per Share	11.17	15.04	17.61
(=) Adjusted Dividend	41.19	45.06	47.63
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	1.49%	2.49%	3.49%
Fair Value	$806.17	$1,103.15	$1,547.17
Upside / Downside	-13.41%	18.49%	66.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,187.00	1,216.55	1,246.84	1,277.87	1,309.69	1,342.29	1,382.56
Payout Ratio	58.30%	64.64%	70.98%	77.32%	83.66%	90.00%	92.50%
Projected Dividends (M)	692.00	786.36	884.99	988.04	1,095.68	1,208.06	1,278.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	1.49%	2.49%	3.49%
Year 1 PV (M)	729.96	737.15	744.34
Year 2 PV (M)	762.59	777.70	792.95
Year 3 PV (M)	790.33	813.92	837.98
Year 4 PV (M)	813.56	846.11	879.62
Year 5 PV (M)	832.67	874.51	918.02
PV of Terminal Value (M)	23,982.78	25,187.84	26,440.85
Equity Value (M)	27,911.90	29,237.22	30,613.75
Shares Outstanding (M)	23.05	23.05	23.05
Fair Value	$1,210.84	$1,268.33	$1,328.05
Upside / Downside	30.06%	36.23%	42.65%

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

Nihon Dempa Kogyo Co., Ltd. (6779.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener