DDM Analysis: 3468.T

Valuation Snapshot

Stable Growth	$101,160.98 - $246,238.29	$150,542.31
Multi-Stage	$126,856.88 - $138,951.50	$132,790.97
Blended Fair Value	$141,666.64
Current Price	$58,700.00
Upside	141.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.68%	0.00%	1,815.39	2,646.51	2,186.90	2,022.81	2,182.31	1,377.40	1,317.01	1,397.61	557.16	0.00
YoY Growth	-	-	-31.40%	21.02%	8.11%	-7.31%	58.44%	4.59%	-5.77%	150.84%	0.00%	0.00%
Dividend Yield	-	-	3.09%	4.66%	3.80%	3.41%	3.61%	3.25%	2.25%	2.60%	1.11%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,030.93
(-) Cash Dividends Paid (M)	9,424.55
(=) Cash Retained (M)	2,606.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,406.19	1,503.87	902.32
Cash Retained (M)	2,606.38	2,606.38	2,606.38
(-) Cash Required (M)	-2,406.19	-1,503.87	-902.32
(=) Excess Retained (M)	200.19	1,102.51	1,704.06
(/) Shares Outstanding (M)	2.52	2.52	2.52
(=) Excess Retained per Share	79.53	437.98	676.95
LTM Dividend per Share	3,743.97	3,743.97	3,743.97
(+) Excess Retained per Share	79.53	437.98	676.95
(=) Adjusted Dividend	3,823.50	4,181.95	4,420.92
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	2.60%	3.60%	4.60%
Fair Value	$101,160.98	$150,542.31	$246,238.29
Upside / Downside	72.34%	156.46%	319.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,030.93	12,464.55	12,913.80	13,379.25	13,861.46	14,361.06	14,791.89
Payout Ratio	78.34%	80.67%	83.00%	85.33%	87.67%	90.00%	92.50%
Projected Dividends (M)	9,424.55	10,055.01	10,718.67	11,417.10	12,151.96	12,924.96	13,682.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	2.60%	3.60%	4.60%
Year 1 PV (M)	9,351.75	9,442.90	9,534.04
Year 2 PV (M)	9,271.75	9,453.36	9,636.73
Year 3 PV (M)	9,185.17	9,456.36	9,732.83
Year 4 PV (M)	9,092.60	9,452.29	9,822.55
Year 5 PV (M)	8,994.59	9,441.54	9,906.07
PV of Terminal Value (M)	273,436.29	287,023.37	301,145.28
Equity Value (M)	319,332.16	334,269.82	349,777.51
Shares Outstanding (M)	2.52	2.52	2.52
Fair Value	$126,856.88	$132,790.97	$138,951.50
Upside / Downside	116.11%	126.22%	136.71%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Star Asia Investment Corporation (3468.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener