DDM Analysis: 6506.T

Valuation Snapshot

Stable Growth	$5,837.24 - $19,010.41	$9,466.47
Multi-Stage	$5,621.82 - $6,163.13	$5,887.41
Blended Fair Value	$7,676.94
Current Price	$2,910.00
Upside	163.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.84%	17.23%	66.54	64.54	58.41	38.32	38.24	52.54	46.93	30.79	20.52	22.22
YoY Growth	-	-	3.11%	10.49%	52.41%	0.23%	-27.22%	11.95%	52.43%	50.01%	-7.66%	63.73%
Dividend Yield	-	-	1.95%	1.08%	0.99%	0.85%	0.72%	1.36%	1.49%	0.70%	0.86%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,383.00
(-) Cash Dividends Paid (M)	17,741.00
(=) Cash Retained (M)	39,642.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,476.60	7,172.88	4,303.73
Cash Retained (M)	39,642.00	39,642.00	39,642.00
(-) Cash Required (M)	-11,476.60	-7,172.88	-4,303.73
(=) Excess Retained (M)	28,165.40	32,469.13	35,338.28
(/) Shares Outstanding (M)	259.76	259.76	259.76
(=) Excess Retained per Share	108.43	125.00	136.04
LTM Dividend per Share	68.30	68.30	68.30
(+) Excess Retained per Share	108.43	125.00	136.04
(=) Adjusted Dividend	176.73	193.30	204.34
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	3.52%	4.52%	5.52%
Fair Value	$5,837.24	$9,466.47	$19,010.41
Upside / Downside	100.59%	225.31%	553.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,383.00	59,978.25	62,690.88	65,526.19	68,489.73	71,587.30	73,734.92
Payout Ratio	30.92%	42.73%	54.55%	66.37%	78.18%	90.00%	92.50%
Projected Dividends (M)	17,741.00	25,630.78	34,197.93	43,487.59	53,547.57	64,428.57	68,204.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	3.52%	4.52%	5.52%
Year 1 PV (M)	23,801.13	24,031.05	24,260.96
Year 2 PV (M)	29,489.78	30,062.26	30,640.24
Year 3 PV (M)	34,823.53	35,842.47	36,881.09
Year 4 PV (M)	39,818.34	41,379.31	42,985.73
Year 5 PV (M)	44,489.51	46,680.21	48,956.37
PV of Terminal Value (M)	1,287,881.10	1,351,297.34	1,417,187.46
Equity Value (M)	1,460,303.40	1,529,292.63	1,600,911.84
Shares Outstanding (M)	259.76	259.76	259.76
Fair Value	$5,621.82	$5,887.41	$6,163.13
Upside / Downside	93.19%	102.32%	111.79%

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

YASKAWA Electric Corporation (6506.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener