DDM Analysis: 6501.T

Valuation Snapshot

Stable Growth	$1,841.38 - $3,176.38	$2,416.05
Multi-Stage	$1,491.44 - $1,624.94	$1,557.00
Blended Fair Value	$1,986.52
Current Price	$4,205.00
Upside	-52.76%
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	15.57%	13.05%	41.14	31.41	28.07	24.18	21.02	19.95	16.80	14.70	12.61	12.60
YoY Growth	-	-	30.98%	11.89%	16.06%	15.05%	5.36%	18.79%	14.25%	16.63%	0.05%	4.44%
Dividend Yield	-	-	0.98%	0.84%	1.58%	1.88%	1.65%	2.93%	2.08%	1.88%	1.83%	2.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	632,603.00
(-) Cash Dividends Paid (M)	197,841.00
(=) Cash Retained (M)	434,762.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	126,520.60	79,075.38	47,445.23
Cash Retained (M)	434,762.00	434,762.00	434,762.00
(-) Cash Required (M)	-126,520.60	-79,075.38	-47,445.23
(=) Excess Retained (M)	308,241.40	355,686.63	387,316.78
(/) Shares Outstanding (M)	4,595.85	4,595.85	4,595.85
(=) Excess Retained per Share	67.07	77.39	84.28
LTM Dividend per Share	43.05	43.05	43.05
(+) Excess Retained per Share	67.07	77.39	84.28
(=) Adjusted Dividend	110.12	120.44	127.32
WACC / Discount Rate	11.81%	11.81%	11.81%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,841.38	$2,416.05	$3,176.38
Upside / Downside	-56.21%	-42.54%	-24.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	632,603.00	673,722.20	717,514.14	764,152.56	813,822.47	866,720.93	892,722.56
Payout Ratio	31.27%	43.02%	54.76%	66.51%	78.25%	90.00%	92.50%
Projected Dividends (M)	197,841.00	289,830.53	392,942.81	508,235.17	636,855.34	780,048.84	825,768.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	11.81%	11.81%	11.81%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	256,785.19	259,219.18	261,653.16
Year 2 PV (M)	308,447.36	314,322.41	320,252.89
Year 3 PV (M)	353,461.62	363,608.24	373,947.20
Year 4 PV (M)	392,413.74	407,504.86	423,027.13
Year 5 PV (M)	425,844.51	446,412.96	467,768.61
PV of Terminal Value (M)	5,117,500.40	5,364,677.58	5,621,314.82
Equity Value (M)	6,854,452.82	7,155,745.23	7,467,963.81
Shares Outstanding (M)	4,595.85	4,595.85	4,595.85
Fair Value	$1,491.44	$1,557.00	$1,624.94
Upside / Downside	-64.53%	-62.97%	-61.36%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hitachi, Ltd. (6501.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener