DDM Analysis: 6370.T

Valuation Snapshot

Stable Growth	$12,774.76 - $40,266.94	$37,736.02
Multi-Stage	$5,423.60 - $5,932.37	$5,673.33
Blended Fair Value	$21,704.67
Current Price	$5,049.00
Upside	329.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.77%	6.38%	89.41	82.94	78.12	79.00	72.59	58.72	53.98	51.66	51.13	49.16
YoY Growth	-	-	7.80%	6.17%	-1.11%	8.83%	23.61%	8.78%	4.48%	1.04%	4.02%	2.09%
Dividend Yield	-	-	1.57%	1.21%	1.42%	1.61%	1.36%	1.96%	1.97%	1.63%	1.67%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,547.00
(-) Cash Dividends Paid (M)	10,381.00
(=) Cash Retained (M)	12,166.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,509.40	2,818.38	1,691.03
Cash Retained (M)	12,166.00	12,166.00	12,166.00
(-) Cash Required (M)	-4,509.40	-2,818.38	-1,691.03
(=) Excess Retained (M)	7,656.60	9,347.63	10,474.98
(/) Shares Outstanding (M)	111.36	111.36	111.36
(=) Excess Retained per Share	68.76	83.94	94.07
LTM Dividend per Share	93.22	93.22	93.22
(+) Excess Retained per Share	68.76	83.94	94.07
(=) Adjusted Dividend	161.98	177.16	187.29
WACC / Discount Rate	6.84%	6.84%	6.84%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$12,774.76	$37,736.02	$40,266.94
Upside / Downside	153.02%	647.40%	697.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,547.00	24,012.56	25,573.37	27,235.64	29,005.96	30,891.34	31,818.08
Payout Ratio	46.04%	54.83%	63.62%	72.42%	81.21%	90.00%	92.50%
Projected Dividends (M)	10,381.00	13,166.87	16,271.05	19,723.14	23,555.25	27,802.21	29,431.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.84%	6.84%	6.84%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	12,208.46	12,324.18	12,439.90
Year 2 PV (M)	13,988.53	14,254.98	14,523.93
Year 3 PV (M)	15,722.11	16,173.44	16,633.32
Year 4 PV (M)	17,410.09	18,079.63	18,768.31
Year 5 PV (M)	19,053.33	19,973.62	20,929.12
PV of Terminal Value (M)	525,577.31	550,962.89	577,320.03
Equity Value (M)	603,959.84	631,768.73	660,614.61
Shares Outstanding (M)	111.36	111.36	111.36
Fair Value	$5,423.60	$5,673.33	$5,932.37
Upside / Downside	7.42%	12.37%	17.50%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Kurita Water Industries Ltd. (6370.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener