DDM Analysis: 6750.T

Valuation Snapshot

Stable Growth	$2,296.69 - $4,887.06	$3,264.52
Multi-Stage	$2,787.78 - $3,056.57	$2,919.65
Blended Fair Value	$3,092.09
Current Price	$1,810.00
Upside	70.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.85%	13.33%	47.26	45.87	42.60	43.89	37.22	32.39	29.55	24.13	23.11	17.81
YoY Growth	-	-	3.04%	7.67%	-2.94%	17.91%	14.92%	9.63%	22.43%	4.43%	29.78%	31.64%
Dividend Yield	-	-	2.61%	2.82%	2.93%	2.88%	1.79%	1.23%	1.59%	1.86%	2.03%	1.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,641.00
(-) Cash Dividends Paid (M)	3,664.00
(=) Cash Retained (M)	5,977.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,928.20	1,205.13	723.08
Cash Retained (M)	5,977.00	5,977.00	5,977.00
(-) Cash Required (M)	-1,928.20	-1,205.13	-723.08
(=) Excess Retained (M)	4,048.80	4,771.88	5,253.93
(/) Shares Outstanding (M)	76.78	76.78	76.78
(=) Excess Retained per Share	52.73	62.15	68.43
LTM Dividend per Share	47.72	47.72	47.72
(+) Excess Retained per Share	52.73	62.15	68.43
(=) Adjusted Dividend	100.45	109.87	116.15
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	2.52%	3.52%	4.52%
Fair Value	$2,296.69	$3,264.52	$4,887.06
Upside / Downside	26.89%	80.36%	170.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,641.00	9,980.70	10,332.38	10,696.44	11,073.33	11,463.51	11,807.41
Payout Ratio	38.00%	48.40%	58.80%	69.20%	79.60%	90.00%	92.50%
Projected Dividends (M)	3,664.00	4,831.01	6,075.71	7,402.12	8,814.47	10,317.16	10,921.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	2.52%	3.52%	4.52%
Year 1 PV (M)	4,471.03	4,514.64	4,558.25
Year 2 PV (M)	5,203.98	5,306.00	5,409.00
Year 3 PV (M)	5,867.66	6,041.04	6,217.80
Year 4 PV (M)	6,466.58	6,722.59	6,986.13
Year 5 PV (M)	7,004.99	7,353.35	7,715.43
PV of Terminal Value (M)	185,034.34	194,236.10	203,800.35
Equity Value (M)	214,048.59	224,173.72	234,686.96
Shares Outstanding (M)	76.78	76.78	76.78
Fair Value	$2,787.78	$2,919.65	$3,056.57
Upside / Downside	54.02%	61.31%	68.87%

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

Analysis Mode

Ticker

Industry

Sector

Elecom Co., Ltd. (6750.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener