DDM Analysis: 6981.T

Valuation Snapshot

Stable Growth	$3,082.94 - $8,790.64	$4,817.78
Multi-Stage	$3,216.71 - $3,525.13	$3,368.03
Blended Fair Value	$4,092.91
Current Price	$2,815.50
Upside	45.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.13%	12.33%	54.79	50.95	49.63	41.41	36.24	32.32	31.06	27.54	25.18	22.84
YoY Growth	-	-	7.54%	2.65%	19.85%	14.29%	12.10%	4.08%	12.77%	9.36%	10.27%	33.33%
Dividend Yield	-	-	2.54%	1.56%	1.81%	1.68%	1.28%	1.54%	1.83%	1.33%	1.33%	1.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	235,877.00
(-) Cash Dividends Paid (M)	106,443.00
(=) Cash Retained (M)	129,434.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	47,175.40	29,484.63	17,690.78
Cash Retained (M)	129,434.00	129,434.00	129,434.00
(-) Cash Required (M)	-47,175.40	-29,484.63	-17,690.78
(=) Excess Retained (M)	82,258.60	99,949.38	111,743.23
(/) Shares Outstanding (M)	1,854.00	1,854.00	1,854.00
(=) Excess Retained per Share	44.37	53.91	60.27
LTM Dividend per Share	57.41	57.41	57.41
(+) Excess Retained per Share	44.37	53.91	60.27
(=) Adjusted Dividend	101.78	111.32	117.68
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	3.27%	4.27%	5.27%
Fair Value	$3,082.94	$4,817.78	$8,790.64
Upside / Downside	9.50%	71.12%	212.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	235,877.00	245,939.17	256,430.57	267,369.52	278,775.11	290,667.25	299,387.27
Payout Ratio	45.13%	54.10%	63.08%	72.05%	81.03%	90.00%	92.50%
Projected Dividends (M)	106,443.00	133,056.01	161,745.87	192,641.33	225,878.36	261,600.53	276,933.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	3.27%	4.27%	5.27%
Year 1 PV (M)	123,533.89	124,730.16	125,926.43
Year 2 PV (M)	139,423.63	142,136.99	144,876.50
Year 3 PV (M)	154,171.56	158,693.95	163,303.92
Year 4 PV (M)	167,834.42	174,430.53	181,219.18
Year 5 PV (M)	180,466.51	189,375.35	198,632.59
PV of Terminal Value (M)	5,198,339.40	5,454,958.49	5,721,613.50
Equity Value (M)	5,963,769.42	6,244,325.47	6,535,572.12
Shares Outstanding (M)	1,854.00	1,854.00	1,854.00
Fair Value	$3,216.71	$3,368.03	$3,525.13
Upside / Downside	14.25%	19.62%	25.20%

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

Murata Manufacturing Co., Ltd. (6981.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener