DDM Analysis: 6326.T

Valuation Snapshot

Stable Growth	$5,035.37 - $28,705.78	$9,215.35
Multi-Stage	$3,558.20 - $3,895.28	$3,723.63
Blended Fair Value	$6,469.49
Current Price	$1,863.00
Upside	247.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.99%	4.38%	50.06	47.36	44.73	42.01	38.12	37.43	35.37	33.39	30.28	32.48
YoY Growth	-	-	5.71%	5.86%	6.48%	10.22%	1.83%	5.82%	5.92%	10.28%	-6.76%	-0.37%
Dividend Yield	-	-	2.73%	1.99%	2.24%	1.82%	1.51%	2.71%	2.20%	1.79%	1.81%	2.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	174,483.00
(-) Cash Dividends Paid (M)	57,178.00
(=) Cash Retained (M)	117,305.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34,896.60	21,810.38	13,086.23
Cash Retained (M)	117,305.00	117,305.00	117,305.00
(-) Cash Required (M)	-34,896.60	-21,810.38	-13,086.23
(=) Excess Retained (M)	82,408.40	95,494.63	104,218.78
(/) Shares Outstanding (M)	1,150.50	1,150.50	1,150.50
(=) Excess Retained per Share	71.63	83.00	90.59
LTM Dividend per Share	49.70	49.70	49.70
(+) Excess Retained per Share	71.63	83.00	90.59
(=) Adjusted Dividend	121.33	132.70	140.28
WACC / Discount Rate	7.15%	7.15%	7.15%
Growth Rate	4.63%	5.63%	6.63%
Fair Value	$5,035.37	$9,215.35	$28,705.78
Upside / Downside	170.28%	394.65%	1,440.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	174,483.00	184,311.45	194,693.52	205,660.41	217,245.05	229,482.24	236,366.71
Payout Ratio	32.77%	44.22%	55.66%	67.11%	78.55%	90.00%	92.50%
Projected Dividends (M)	57,178.00	81,495.08	108,370.26	138,014.55	170,654.66	206,534.02	218,639.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.15%	7.15%	7.15%
Growth Rate	4.63%	5.63%	6.63%
Year 1 PV (M)	75,334.18	76,054.16	76,774.15
Year 2 PV (M)	92,604.35	94,382.89	96,178.35
Year 3 PV (M)	109,020.16	112,175.92	115,392.00
Year 4 PV (M)	124,612.25	129,444.76	134,416.49
Year 5 PV (M)	139,410.28	146,200.72	153,253.22
PV of Terminal Value (M)	3,552,744.98	3,725,793.12	3,905,519.63
Equity Value (M)	4,093,726.19	4,284,051.58	4,481,533.83
Shares Outstanding (M)	1,150.50	1,150.50	1,150.50
Fair Value	$3,558.20	$3,723.63	$3,895.28
Upside / Downside	90.99%	99.87%	109.09%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Kubota Corporation (6326.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener