DDM Analysis: 7951.T

Valuation Snapshot

Stable Growth	$430.57 - $706.38	$553.44
Multi-Stage	$825.80 - $906.69	$865.47
Blended Fair Value	$709.45
Current Price	$984.10
Upside	-27.91%
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	1.59%	6.68%	26.29	25.58	24.40	24.78	25.00	24.29	22.73	21.81	21.05	16.90
YoY Growth	-	-	2.79%	4.80%	-1.53%	-0.88%	2.92%	6.89%	4.19%	3.63%	24.58%	22.73%
Dividend Yield	-	-	2.52%	2.05%	1.33%	1.33%	1.24%	1.44%	1.30%	1.14%	1.63%	1.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,845.00
(-) Cash Dividends Paid (M)	11,948.00
(=) Cash Retained (M)	5,897.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,569.00	2,230.63	1,338.38
Cash Retained (M)	5,897.00	5,897.00	5,897.00
(-) Cash Required (M)	-3,569.00	-2,230.63	-1,338.38
(=) Excess Retained (M)	2,328.00	3,666.38	4,558.63
(/) Shares Outstanding (M)	464.06	464.06	464.06
(=) Excess Retained per Share	5.02	7.90	9.82
LTM Dividend per Share	25.75	25.75	25.75
(+) Excess Retained per Share	5.02	7.90	9.82
(=) Adjusted Dividend	30.76	33.65	35.57
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-0.41%	0.59%	1.59%
Fair Value	$430.57	$553.44	$706.38
Upside / Downside	-56.25%	-43.76%	-28.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,845.00	17,950.51	18,056.65	18,163.41	18,270.80	18,378.83	18,930.19
Payout Ratio	66.95%	71.56%	76.17%	80.78%	85.39%	90.00%	92.50%
Projected Dividends (M)	11,948.00	12,846.01	13,754.22	14,672.72	15,601.60	16,540.95	17,510.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-0.41%	0.59%	1.59%
Year 1 PV (M)	11,918.91	12,038.59	12,158.27
Year 2 PV (M)	11,840.57	12,079.54	12,320.91
Year 3 PV (M)	11,719.67	12,076.26	12,440.01
Year 4 PV (M)	11,562.25	12,033.68	12,519.38
Year 5 PV (M)	11,373.71	11,956.31	12,562.54
PV of Terminal Value (M)	324,805.54	341,443.26	358,755.88
Equity Value (M)	383,220.65	401,627.64	420,757.00
Shares Outstanding (M)	464.06	464.06	464.06
Fair Value	$825.80	$865.47	$906.69
Upside / Downside	-16.09%	-12.05%	-7.87%

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

Yamaha Corporation (7951.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener