DDM Analysis: 2982.T

Valuation Snapshot

Stable Growth	$3,575.39 - $9,451.64	$8,857.57
Multi-Stage	$1,320.06 - $1,446.01	$1,381.87
Blended Fair Value	$5,119.72
Current Price	$293.00
Upside	1,647.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.80%	0.00%	9.14	8.05	3.36	2.19	3.83	2.39	13.44	1.60	1.59	1.59
YoY Growth	-	-	13.49%	139.26%	53.77%	-42.81%	60.32%	-82.24%	737.97%	0.57%	0.46%	0.00%
Dividend Yield	-	-	3.68%	3.11%	2.03%	1.46%	2.32%	1.30%	7.30%	0.87%	0.87%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,302.32
(-) Cash Dividends Paid (M)	268.00
(=) Cash Retained (M)	2,034.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	460.46	287.79	172.67
Cash Retained (M)	2,034.32	2,034.32	2,034.32
(-) Cash Required (M)	-460.46	-287.79	-172.67
(=) Excess Retained (M)	1,573.86	1,746.53	1,861.65
(/) Shares Outstanding (M)	48.44	48.44	48.44
(=) Excess Retained per Share	32.49	36.05	38.43
LTM Dividend per Share	5.53	5.53	5.53
(+) Excess Retained per Share	32.49	36.05	38.43
(=) Adjusted Dividend	38.02	41.58	43.96
WACC / Discount Rate	6.62%	6.62%	6.62%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,575.39	$8,857.57	$9,451.64
Upside / Downside	1,120.27%	2,923.06%	3,125.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,302.32	2,451.97	2,611.35	2,781.09	2,961.86	3,154.38	3,249.01
Payout Ratio	11.64%	27.31%	42.98%	58.66%	74.33%	90.00%	92.50%
Projected Dividends (M)	268.00	669.69	1,122.47	1,631.28	2,201.49	2,838.94	3,005.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.62%	6.62%	6.62%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	622.20	628.10	634.00
Year 2 PV (M)	968.92	987.38	1,006.00
Year 3 PV (M)	1,308.27	1,345.83	1,384.10
Year 4 PV (M)	1,640.38	1,703.46	1,768.35
Year 5 PV (M)	1,965.35	2,060.27	2,158.83
PV of Terminal Value (M)	57,443.62	60,218.17	63,098.90
Equity Value (M)	63,948.74	66,943.20	70,050.18
Shares Outstanding (M)	48.44	48.44	48.44
Fair Value	$1,320.06	$1,381.87	$1,446.01
Upside / Downside	350.53%	371.63%	393.52%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 22 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TC.BK	Tropical Canning (Thailand) Public Company Limited	6.05%	$0.30	42.33%
8984.T	Daiwa House REIT Investment Corporation	6.04%	$8,653.99	81.69%
0R40.L	Rai Way S.p.A.	6.03%	$0.33	99.60%
3600.HK	Modern Dental Group Limited	6.03%	$0.32	34.31%
003460.KS	Yuhwa Securities co.,ltd.	6.02%	$162.45	83.00%
298540.KQ	The Nature Holdings Co., Ltd.	6.02%	$521.44	76.58%
6263.TWO	Planet Technology Corporation	6.02%	$7.86	95.87%
NZX.NZ	NZX Limited	6.02%	$0.09	77.46%
WLMM3.SA	WLM Participações e Comércio de Máquinas e Veículos S.A.	6.02%	$1.23	40.06%
1760.HK	Intron Technology Holdings Limited	6.01%	$0.12	30.56%
5209.KL	Gas Malaysia Berhad	6.01%	$0.26	82.61%
ALLAN.PA	Lanson-BCC	6.01%	$1.96	26.09%
QAMC.QA	Qatar Aluminium Manufacturing Company Q.P.S.C.	6.00%	$0.10	74.36%
0237.HK	Safety Godown Company, Limited	5.99%	$0.12	71.07%
8986.T	Daiwa Securities Living Investment Corporation	5.99%	$6,829.90	63.32%
ASX.AX	ASX Limited	5.99%	$3.08	67.16%
MKP.TO	MCAN Mortgage Corporation	5.99%	$1.35	74.01%
0QMU.L	Compagnie Financière Richemont S.A.	5.98%	$6.91	67.79%
8924.TWO	O-TA Precision Industry Co., Ltd.	5.98%	$4.29	80.38%
FMTY14.MX	Fibra Mty, S.A.P.I. de C.V.	5.98%	$0.93	46.45%
HUMAN.BK	Humanica Public Company Limited	5.98%	$0.30	74.76%
603368.SS	Guangxi LiuYao Group Co., Ltd	5.97%	$1.06	53.83%
6069.HK	SY Holdings Group Limited	5.97%	$0.67	97.72%
ASII.JK	PT Astra International Tbk	5.97%	$405.75	50.28%
PXT.TO	Parex Resources Inc.	5.97%	$1.12	86.22%
SB	Safe Bulkers, Inc.	5.97%	$0.29	64.01%
1562.KL	Sports Toto Berhad	5.96%	$0.08	49.23%
8442.TW	WW Holding Inc.	5.96%	$4.19	72.79%
NTV.BK	Nonthavej Hospital Public Company Limited	5.96%	$1.37	66.11%
WLE.AX	WAM Leaders Limited	5.96%	$0.08	8.04%
094280.KS	Hyosung ITX Co. Ltd.	5.95%	$751.76	70.97%
O3P.DE	Österreichische Post AG	5.95%	$1.88	98.14%
PWO.DE	PWO AG	5.95%	$1.75	48.89%
0898.HK	Multifield International Holdings Limited	5.94%	$0.06	9.32%
1155.KL	Malayan Banking Berhad	5.94%	$0.62	72.18%
PORT3.SA	Wilson Sons S.A.	5.94%	$1.11	73.49%
009680.KS	Motonic Corporation	5.93%	$599.08	42.49%
3010.SR	Arabian Cement Company	5.93%	$1.29	91.83%
PGW.NZ	PGG Wrightson Limited	5.93%	$0.13	70.38%
0GX2.L	Neurones S.A.	5.92%	$2.49	61.25%
4012.SR	Thob Al Aseel Company	5.92%	$0.20	89.05%
9585.SR	Mulkia Investment Co.	5.92%	$2.01	37.97%
HEN.DE	Henkel AG & Co. KGaA	5.92%	$3.87	41.88%
KKP.BK	Kiatnakin Phatra Bank Public Company Limited	5.92%	$4.02	63.80%
030000.KS	Cheil Worldwide Inc.	5.91%	$1,232.93	68.46%
0RCW.L	Kid ASA	5.91%	$8.00	99.60%
ARSA.ME	Arsagera Asset Management	5.91%	$0.50	52.65%
DBM.TO	Doman Building Materials Group Ltd.	5.91%	$0.56	65.99%
DU.AE	Emirates Integrated Telecommunications Company PJSC	5.91%	$0.58	95.05%
NXR-UN.TO	Nexus Industrial REIT	5.91%	$0.47	57.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

A.D.Works Group Co.,Ltd. (2982.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener