DDM Analysis: 7012.T

Valuation Snapshot

Stable Growth	$11,881.29 - $37,428.23	$19,096.82
Multi-Stage	$12,005.10 - $13,163.76	$12,573.57
Blended Fair Value	$15,835.20
Current Price	$10,900.00
Upside	45.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.44%	0.67%	100.15	80.14	50.08	20.22	0.35	69.96	64.93	50.03	109.63	119.62
YoY Growth	-	-	24.96%	60.03%	147.72%	5,635.59%	-99.50%	7.75%	29.77%	-54.36%	-8.35%	27.73%
Dividend Yield	-	-	0.92%	1.32%	1.36%	0.79%	0.01%	4.51%	2.51%	1.53%	3.30%	4.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	76,871.00
(-) Cash Dividends Paid (M)	24,821.00
(=) Cash Retained (M)	52,050.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,374.20	9,608.88	5,765.33
Cash Retained (M)	52,050.00	52,050.00	52,050.00
(-) Cash Required (M)	-15,374.20	-9,608.88	-5,765.33
(=) Excess Retained (M)	36,675.80	42,441.13	46,284.68
(/) Shares Outstanding (M)	167.39	167.39	167.39
(=) Excess Retained per Share	219.11	253.55	276.52
LTM Dividend per Share	148.29	148.29	148.29
(+) Excess Retained per Share	219.11	253.55	276.52
(=) Adjusted Dividend	367.40	401.84	424.80
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.34%	4.34%	5.34%
Fair Value	$11,881.29	$19,096.82	$37,428.23
Upside / Downside	9.00%	75.20%	243.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	76,871.00	80,210.09	83,694.21	87,329.68	91,123.07	95,081.23	97,933.66
Payout Ratio	32.29%	43.83%	55.37%	66.92%	78.46%	90.00%	92.50%
Projected Dividends (M)	24,821.00	35,157.15	46,344.41	58,437.24	71,493.18	85,573.10	90,588.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.34%	4.34%	5.34%
Year 1 PV (M)	32,682.95	32,999.20	33,315.46
Year 2 PV (M)	40,050.93	40,829.78	41,616.13
Year 3 PV (M)	46,947.50	48,323.58	49,726.30
Year 4 PV (M)	53,394.32	55,491.17	57,649.20
Year 5 PV (M)	59,412.15	62,342.81	65,388.00
PV of Terminal Value (M)	1,776,986.63	1,864,641.22	1,955,721.21
Equity Value (M)	2,009,474.46	2,104,627.77	2,203,416.29
Shares Outstanding (M)	167.39	167.39	167.39
Fair Value	$12,005.10	$12,573.57	$13,163.76
Upside / Downside	10.14%	15.35%	20.77%

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

Kawasaki Heavy Industries, Ltd. (7012.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener