DDM Analysis: 7199.T

Valuation Snapshot

Stable Growth	$1,065.87 - $1,638.82	$1,332.71
Multi-Stage	$2,332.57 - $2,568.64	$2,448.28
Blended Fair Value	$1,890.50
Current Price	$2,156.00
Upside	-12.31%
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	18.41%	0.00%	34.71	24.43	18.88	16.24	14.83	14.91	20.17	0.00	0.00	0.00
YoY Growth	-	-	42.08%	29.36%	16.26%	9.52%	-0.53%	-26.07%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.65%	1.14%	1.09%	1.25%	1.27%	2.38%	3.07%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,469.00
(-) Cash Dividends Paid (M)	1,493.00
(=) Cash Retained (M)	2,976.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	893.80	558.63	335.18
Cash Retained (M)	2,976.00	2,976.00	2,976.00
(-) Cash Required (M)	-893.80	-558.63	-335.18
(=) Excess Retained (M)	2,082.20	2,417.38	2,640.83
(/) Shares Outstanding (M)	38.24	38.24	38.24
(=) Excess Retained per Share	54.46	63.22	69.07
LTM Dividend per Share	39.05	39.05	39.05
(+) Excess Retained per Share	54.46	63.22	69.07
(=) Adjusted Dividend	93.50	102.27	108.11
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$1,065.87	$1,332.71	$1,638.82
Upside / Downside	-50.56%	-38.19%	-23.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,469.00	4,424.31	4,380.07	4,336.27	4,292.90	4,249.97	4,377.47
Payout Ratio	33.41%	44.73%	56.04%	67.36%	78.68%	90.00%	92.50%
Projected Dividends (M)	1,493.00	1,978.83	2,454.80	2,921.05	3,377.72	3,824.98	4,049.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	1,837.62	1,856.37	1,875.12
Year 2 PV (M)	2,116.93	2,160.36	2,204.22
Year 3 PV (M)	2,339.25	2,411.59	2,485.41
Year 4 PV (M)	2,511.93	2,616.04	2,723.35
Year 5 PV (M)	2,641.54	2,779.09	2,922.32
PV of Terminal Value (M)	77,740.96	81,789.11	86,004.17
Equity Value (M)	89,188.22	93,612.55	98,214.58
Shares Outstanding (M)	38.24	38.24	38.24
Fair Value	$2,332.57	$2,448.28	$2,568.64
Upside / Downside	8.19%	13.56%	19.14%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MORG.OL	Sparebanken Møre	8.24%	$9.79	48.31%
TCL-A.TO	Transcontinental Inc.	8.23%	$1.90	90.45%
1524.TW	Gordon Auto Body Parts Co., Ltd.	8.22%	$2.29	90.15%
025000.KS	KPX Chemical Co.,Ltd.	8.20%	$3,780.40	27.09%
3249.T	Industrial & Infrastructure Fund Investment Corporation	8.19%	$12,629.62	94.12%
MERC3.SA	Mercantil do Brasil Financeira S.A.	8.19%	$1.25	23.03%
VOW.DE	Volkswagen AG	8.19%	$8.80	61.96%
ACES.JK	PT Aspirasi Hidup Indonesia Tbk	8.17%	$33.50	70.02%
ADH.AX	Adairs Limited	8.14%	$0.15	48.18%
0DZJ.L	Groupe CRIT S.A.	8.13%	$4.75	37.37%
WAR.AX	WAM Strategic Value Limited	8.12%	$0.09	49.55%
PCSGH.BK	P.C.S. Machine Group Holding Public Company Limited	8.10%	$0.25	61.11%
C52.SI	ComfortDelGro Corporation Limited	8.08%	$0.12	61.96%
6601.HK	Cheerwin Group Limited	8.07%	$0.18	58.02%
ABA.AX	Auswide Bank Ltd	8.07%	$0.41	53.00%
FILA.MI	F.I.L.A. - Fabbrica Italiana Lapis ed Affini S.p.A.	8.06%	$0.78	60.66%
AIQ.AX	Alternative Investment Trust	8.04%	$0.12	50.93%
LIGHT.AS	Signify N.V.	8.04%	$1.74	69.87%
NER.BK	North East Rubber Public Company Limited	8.04%	$0.36	35.33%
1361.HK	361 Degrees International Limited	8.03%	$0.43	39.44%
STO.AX	Santos Limited	8.03%	$0.49	70.12%
UTP.BK	United Paper Public Company Limited	8.00%	$0.60	73.40%
0P2J.L	Ascencio S.A.	7.99%	$4.30	73.74%
0QQE.L	DKSH Holding AG	7.99%	$4.59	77.54%
RPL.AX	Regal Partners Limited	7.99%	$0.26	96.18%
1983.HK	Luzhou Bank Co., Ltd.	7.96%	$0.17	23.39%
2166.HK	Smart-Core Holdings Limited	7.96%	$0.17	38.03%
3014.TW	ITE Tech. Inc	7.96%	$9.11	95.86%
BSD.PA	Bourse Direct S.A.	7.96%	$0.36	51.14%
OIZ.IR	Origin Enterprises plc	7.96%	$0.33	39.03%
FVI.MI	Fervi S.p.A.	7.95%	$1.29	58.52%
MSTI.JK	Mastersystem Infotama Tbk.	7.95%	$118.00	70.08%
0012.HK	Henderson Land Development Company Limited	7.94%	$2.30	89.03%
057050.KS	Hyundai Home Shopping Network Corporation	7.93%	$4,290.73	58.03%
IB.MI	Iniziative Bresciane S.p.A.	7.93%	$0.93	91.62%
SSSC.BK	Siam Steel Service Center Public Company Limited	7.93%	$0.17	48.86%
0868.HK	Xinyi Glass Holdings Limited	7.92%	$0.67	37.03%
0E1L.L	CapMan Oyj	7.90%	$0.15	36.88%
BBAS3.SA	Banco do Brasil S.A.	7.90%	$1.71	76.22%
002060.SZ	Guangdong Construction Engineering Group Co., Ltd.	7.89%	$0.28	98.50%
FSA.AX	FSA Group Limited	7.89%	$0.10	9.37%
0F2S.L	Linedata Services S.A.	7.87%	$3.60	32.69%
0R7T.L	TINC N.V.	7.87%	$0.84	35.61%
0D1X.L	Groupe Guillin S.A.	7.86%	$2.10	32.57%
5199.KL	Hibiscus Petroleum Berhad	7.86%	$0.12	74.47%
ULKER.IS	Ülker Bisküvi Sanayi A.S.	7.85%	$8.79	45.09%
9581.SR	Clean Life Co.	7.84%	$8.00	56.24%
3463.T	Ichigo Hotel REIT Investment Corporation	7.83%	$9,957.47	51.91%
LHSC.BK	LH Shopping Centers Leasehold Real Estate Investment Trust	7.83%	$1.00	59.09%
EPMT.JK	PT Enseval Putera Megatrading Tbk.	7.82%	$179.10	64.00%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Premium Group Co., Ltd. (7199.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener