DDM Analysis: 8890.T

Valuation Snapshot

Stable Growth	$31,556.93 - $68,817.98	$64,492.52
Multi-Stage	$10,458.52 - $11,443.11	$10,941.78
Blended Fair Value	$37,717.15
Current Price	$3,420.00
Upside	1,002.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.94%	0.00%	54.71	47.11	5.16	59.51	60.25	63.52	46.45	35.23	28.78	0.00
YoY Growth	-	-	16.12%	813.51%	-91.33%	-1.21%	-5.16%	36.76%	31.85%	22.40%	0.00%	0.00%
Dividend Yield	-	-	1.60%	1.59%	0.46%	7.14%	6.35%	6.26%	2.85%	3.72%	4.08%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,931.00
(-) Cash Dividends Paid (M)	4,970.00
(=) Cash Retained (M)	4,961.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,986.20	1,241.38	744.83
Cash Retained (M)	4,961.00	4,961.00	4,961.00
(-) Cash Required (M)	-1,986.20	-1,241.38	-744.83
(=) Excess Retained (M)	2,974.80	3,719.63	4,216.18
(/) Shares Outstanding (M)	28.70	28.70	28.70
(=) Excess Retained per Share	103.65	129.61	146.91
LTM Dividend per Share	173.17	173.17	173.17
(+) Excess Retained per Share	103.65	129.61	146.91
(=) Adjusted Dividend	276.83	302.78	320.08
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$31,556.93	$64,492.52	$68,817.98
Upside / Downside	822.72%	1,785.75%	1,912.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,931.00	10,576.52	11,263.99	11,996.15	12,775.90	13,606.33	14,014.52
Payout Ratio	50.05%	58.04%	66.03%	74.02%	82.01%	90.00%	92.50%
Projected Dividends (M)	4,970.00	6,138.21	7,437.29	8,879.32	10,477.39	12,245.70	12,963.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,713.46	5,767.62	5,821.77
Year 2 PV (M)	6,443.61	6,566.35	6,690.24
Year 3 PV (M)	7,160.63	7,366.19	7,575.64
Year 4 PV (M)	7,864.70	8,167.15	8,478.25
Year 5 PV (M)	8,555.98	8,969.23	9,398.31
PV of Terminal Value (M)	264,413.70	277,184.98	290,445.04
Equity Value (M)	300,152.08	314,021.52	328,409.25
Shares Outstanding (M)	28.70	28.70	28.70
Fair Value	$10,458.52	$10,941.78	$11,443.11
Upside / Downside	205.80%	219.94%	234.59%

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

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Raysum Co., Ltd. (8890.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener