DDM Analysis: 6376.T

Valuation Snapshot

Stable Growth	$2,537.73 - $7,267.97	$3,970.88
Multi-Stage	$2,699.75 - $2,961.20	$2,828.02
Blended Fair Value	$3,399.45
Current Price	$1,283.00
Upside	164.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.88%	4.88%	29.94	24.94	24.17	21.47	21.47	21.47	17.17	17.16	18.24	18.61
YoY Growth	-	-	20.07%	3.18%	12.57%	0.00%	0.00%	25.02%	0.09%	-5.95%	-1.94%	0.08%
Dividend Yield	-	-	2.35%	1.95%	2.57%	2.34%	1.91%	2.66%	1.28%	1.55%	1.43%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,933.00
(-) Cash Dividends Paid (M)	1,987.00
(=) Cash Retained (M)	4,946.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,386.60	866.63	519.98
Cash Retained (M)	4,946.00	4,946.00	4,946.00
(-) Cash Required (M)	-1,386.60	-866.63	-519.98
(=) Excess Retained (M)	3,559.40	4,079.38	4,426.03
(/) Shares Outstanding (M)	66.32	66.32	66.32
(=) Excess Retained per Share	53.67	61.51	66.73
LTM Dividend per Share	29.96	29.96	29.96
(+) Excess Retained per Share	53.67	61.51	66.73
(=) Adjusted Dividend	83.63	91.47	96.69
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.14%	4.14%	5.14%
Fair Value	$2,537.73	$3,970.88	$7,267.97
Upside / Downside	97.80%	209.50%	466.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,933.00	7,220.07	7,519.02	7,830.35	8,154.58	8,492.22	8,746.99
Payout Ratio	28.66%	40.93%	53.20%	65.46%	77.73%	90.00%	92.50%
Projected Dividends (M)	1,987.00	2,955.03	3,999.82	5,126.06	6,338.72	7,643.00	8,090.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.14%	4.14%	5.14%
Year 1 PV (M)	2,747.02	2,773.65	2,800.29
Year 2 PV (M)	3,456.52	3,523.87	3,591.87
Year 3 PV (M)	4,117.96	4,238.90	4,362.19
Year 4 PV (M)	4,733.68	4,919.95	5,111.66
Year 5 PV (M)	5,305.93	5,568.18	5,840.71
PV of Terminal Value (M)	158,698.24	166,542.17	174,693.24
Equity Value (M)	179,059.36	187,566.74	196,399.96
Shares Outstanding (M)	66.32	66.32	66.32
Fair Value	$2,699.75	$2,828.02	$2,961.20
Upside / Downside	110.42%	120.42%	130.80%

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

Nikkiso Co., Ltd. (6376.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener