DDM Analysis: 6167.T

Valuation Snapshot

Stable Growth	$220.63 - $345.00	$277.88
Multi-Stage	$509.66 - $560.43	$534.55
Blended Fair Value	$406.22
Current Price	$725.00
Upside	-43.97%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.72%	11.63%	31.87	31.87	21.87	21.87	24.08	24.13	23.08	22.12	22.12	19.31
YoY Growth	-	-	0.00%	45.75%	0.00%	-9.19%	-0.21%	4.58%	4.32%	0.00%	14.58%	81.99%
Dividend Yield	-	-	4.40%	3.71%	3.29%	3.39%	3.79%	3.68%	3.78%	2.59%	2.96%	3.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	455.00
(-) Cash Dividends Paid (M)	317.00
(=) Cash Retained (M)	138.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	91.00	56.88	34.13
Cash Retained (M)	138.00	138.00	138.00
(-) Cash Required (M)	-91.00	-56.88	-34.13
(=) Excess Retained (M)	47.00	81.13	103.88
(/) Shares Outstanding (M)	19.89	19.89	19.89
(=) Excess Retained per Share	2.36	4.08	5.22
LTM Dividend per Share	15.94	15.94	15.94
(+) Excess Retained per Share	2.36	4.08	5.22
(=) Adjusted Dividend	18.30	20.02	21.16
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-1.79%	-0.79%	0.21%
Fair Value	$220.63	$277.88	$345.00
Upside / Downside	-69.57%	-61.67%	-52.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	455.00	451.40	447.84	444.30	440.79	437.30	450.42
Payout Ratio	69.67%	73.74%	77.80%	81.87%	85.93%	90.00%	92.50%
Projected Dividends (M)	317.00	332.85	348.43	363.74	378.79	393.57	416.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-1.79%	-0.79%	0.21%
Year 1 PV (M)	309.80	312.96	316.11
Year 2 PV (M)	301.85	308.03	314.27
Year 3 PV (M)	293.30	302.35	311.58
Year 4 PV (M)	284.28	296.04	308.16
Year 5 PV (M)	274.93	289.22	304.09
PV of Terminal Value (M)	8,673.30	9,123.95	9,593.15
Equity Value (M)	10,137.46	10,632.54	11,147.36
Shares Outstanding (M)	19.89	19.89	19.89
Fair Value	$509.66	$534.55	$560.43
Upside / Downside	-29.70%	-26.27%	-22.70%

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

Ticker

Industry

Sector

Fuji Die Co.,Ltd. (6167.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener