DDM Analysis: 6461.T

Valuation Snapshot

Stable Growth	$43,094.09 - $50,835.07	$47,610.69
Multi-Stage	$26,519.51 - $29,281.53	$27,873.04
Blended Fair Value	$37,741.87
Current Price	$1,574.00
Upside	2,297.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.85%	8.62%	71.34	40.65	56.89	68.40	104.96	68.40	62.77	62.77	52.29	52.16
YoY Growth	-	-	75.47%	-28.54%	-16.82%	-34.84%	53.46%	8.96%	0.00%	20.05%	0.25%	67.21%
Dividend Yield	-	-	4.53%	3.20%	4.42%	5.66%	7.41%	3.01%	2.80%	4.58%	2.27%	2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,130.00
(-) Cash Dividends Paid (M)	535.00
(=) Cash Retained (M)	1,595.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	426.00	266.25	159.75
Cash Retained (M)	1,595.00	1,595.00	1,595.00
(-) Cash Required (M)	-426.00	-266.25	-159.75
(=) Excess Retained (M)	1,169.00	1,328.75	1,435.25
(/) Shares Outstanding (M)	7.82	7.82	7.82
(=) Excess Retained per Share	149.45	169.87	183.49
LTM Dividend per Share	68.40	68.40	68.40
(+) Excess Retained per Share	149.45	169.87	183.49
(=) Adjusted Dividend	217.84	238.27	251.88
WACC / Discount Rate	-0.87%	-0.87%	-0.87%
Growth Rate	-1.09%	-0.09%	0.91%
Fair Value	$43,094.09	$47,610.69	$50,835.07
Upside / Downside	2,637.87%	2,924.82%	3,129.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,130.00	2,128.09	2,126.17	2,124.26	2,122.35	2,120.45	2,184.06
Payout Ratio	25.12%	38.09%	51.07%	64.05%	77.02%	90.00%	92.50%
Projected Dividends (M)	535.00	810.67	1,085.85	1,360.52	1,634.71	1,908.40	2,020.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.87%	-0.87%	-0.87%
Growth Rate	-1.09%	-0.09%	0.91%
Year 1 PV (M)	809.58	817.76	825.95
Year 2 PV (M)	1,082.92	1,104.93	1,127.16
Year 3 PV (M)	1,355.04	1,396.55	1,438.91
Year 4 PV (M)	1,625.92	1,692.68	1,761.47
Year 5 PV (M)	1,895.59	1,993.37	2,095.14
PV of Terminal Value (M)	200,668.85	211,020.05	221,794.07
Equity Value (M)	207,437.90	218,025.34	229,042.70
Shares Outstanding (M)	7.82	7.82	7.82
Fair Value	$26,519.51	$27,873.04	$29,281.53
Upside / Downside	1,584.85%	1,670.84%	1,760.33%

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

Nippon Piston Ring Co., Ltd. (6461.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener