DDM Analysis: 6325.T

Valuation Snapshot

Stable Growth	$1,451.14 - $8,085.84	$2,776.87
Multi-Stage	$1,009.85 - $1,106.94	$1,057.49
Blended Fair Value	$1,917.18
Current Price	$375.00
Upside	411.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.71%	6.52%	14.73	12.70	9.99	10.12	10.19	10.16	10.14	13.17	9.12	7.45
YoY Growth	-	-	15.93%	27.21%	-1.35%	-0.69%	0.32%	0.16%	-22.96%	44.38%	22.47%	-4.91%
Dividend Yield	-	-	3.93%	2.71%	2.15%	1.98%	1.61%	1.70%	1.81%	1.87%	1.75%	1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	465.86
(-) Cash Dividends Paid (M)	44.39
(=) Cash Retained (M)	421.47

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	93.17	58.23	34.94
Cash Retained (M)	421.47	421.47	421.47
(-) Cash Required (M)	-93.17	-58.23	-34.94
(=) Excess Retained (M)	328.30	363.24	386.53
(/) Shares Outstanding (M)	11.35	11.35	11.35
(=) Excess Retained per Share	28.92	31.99	34.05
LTM Dividend per Share	3.91	3.91	3.91
(+) Excess Retained per Share	28.92	31.99	34.05
(=) Adjusted Dividend	32.83	35.90	37.96
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	4.52%	5.52%	6.52%
Fair Value	$1,451.14	$2,776.87	$8,085.84
Upside / Downside	286.97%	640.50%	2,056.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	465.86	491.57	518.70	547.32	577.53	609.40	627.68
Payout Ratio	9.53%	25.62%	41.72%	57.81%	73.91%	90.00%	92.50%
Projected Dividends (M)	44.39	125.96	216.39	316.42	426.83	548.46	580.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	4.52%	5.52%	6.52%
Year 1 PV (M)	116.73	117.84	118.96
Year 2 PV (M)	185.84	189.42	193.02
Year 3 PV (M)	251.84	259.14	266.58
Year 4 PV (M)	314.83	327.05	339.63
Year 5 PV (M)	374.91	393.19	412.18
PV of Terminal Value (M)	10,221.18	10,719.59	11,237.26
Equity Value (M)	11,465.34	12,006.24	12,567.63
Shares Outstanding (M)	11.35	11.35	11.35
Fair Value	$1,009.85	$1,057.49	$1,106.94
Upside / Downside	169.29%	182.00%	195.18%

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

Takakita Co., Ltd. (6325.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener