DDM Analysis: 4188.T

Valuation Snapshot

Stable Growth	$1,612.02 - $3,695.87	$2,351.61
Multi-Stage	$2,139.95 - $2,348.34	$2,242.17
Blended Fair Value	$2,296.89
Current Price	$851.30
Upside	169.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.33%	9.95%	32.34	31.32	30.29	27.25	24.21	40.35	37.55	27.60	16.65	14.57
YoY Growth	-	-	3.26%	3.38%	11.17%	12.54%	-39.98%	7.45%	36.04%	65.81%	14.29%	16.27%
Dividend Yield	-	-	4.27%	3.41%	3.51%	3.70%	2.59%	6.43%	4.83%	2.98%	1.79%	3.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	114,231.00
(-) Cash Dividends Paid (M)	45,542.00
(=) Cash Retained (M)	68,689.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,846.20	14,278.88	8,567.33
Cash Retained (M)	68,689.00	68,689.00	68,689.00
(-) Cash Required (M)	-22,846.20	-14,278.88	-8,567.33
(=) Excess Retained (M)	45,842.80	54,410.13	60,121.68
(/) Shares Outstanding (M)	1,407.89	1,407.89	1,407.89
(=) Excess Retained per Share	32.56	38.65	42.70
LTM Dividend per Share	32.35	32.35	32.35
(+) Excess Retained per Share	32.56	38.65	42.70
(=) Adjusted Dividend	64.91	70.99	75.05
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	2.24%	3.24%	4.24%
Fair Value	$1,612.02	$2,351.61	$3,695.87
Upside / Downside	89.36%	176.24%	334.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	114,231.00	117,932.17	121,753.25	125,698.15	129,770.86	133,975.53	137,994.79
Payout Ratio	39.87%	49.89%	59.92%	69.95%	79.97%	90.00%	92.50%
Projected Dividends (M)	45,542.00	58,841.86	72,955.77	87,922.50	103,782.51	120,577.97	127,645.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	2.24%	3.24%	4.24%
Year 1 PV (M)	54,789.05	55,324.94	55,860.83
Year 2 PV (M)	63,252.02	64,495.39	65,750.87
Year 3 PV (M)	70,977.74	73,080.85	75,225.11
Year 4 PV (M)	78,010.61	81,107.73	84,296.18
Year 5 PV (M)	84,392.69	88,601.40	92,976.37
PV of Terminal Value (M)	2,661,392.61	2,794,117.77	2,932,086.15
Equity Value (M)	3,012,814.71	3,156,728.09	3,306,195.51
Shares Outstanding (M)	1,407.89	1,407.89	1,407.89
Fair Value	$2,139.95	$2,242.17	$2,348.34
Upside / Downside	151.37%	163.38%	175.85%

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

Analysis Mode

Ticker

Industry

Sector

Mitsubishi Chemical Group Corporation (4188.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener