DDM Analysis: 4809.T

Valuation Snapshot

Stable Growth	$12,935.05 - $39,007.93	$36,555.08
Multi-Stage	$5,748.12 - $6,294.48	$6,016.26
Blended Fair Value	$21,285.67
Current Price	$1,989.00
Upside	970.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.65%	19.39%	63.43	63.05	61.12	54.19	53.81	50.53	48.42	43.22	38.12	27.34
YoY Growth	-	-	0.61%	3.15%	12.79%	0.72%	6.48%	4.37%	12.03%	13.38%	39.44%	153.57%
Dividend Yield	-	-	3.19%	3.43%	3.14%	2.90%	3.31%	3.13%	2.29%	2.60%	1.50%	1.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,044.00
(-) Cash Dividends Paid (M)	659.00
(=) Cash Retained (M)	1,385.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	408.80	255.50	153.30
Cash Retained (M)	1,385.00	1,385.00	1,385.00
(-) Cash Required (M)	-408.80	-255.50	-153.30
(=) Excess Retained (M)	976.20	1,129.50	1,231.70
(/) Shares Outstanding (M)	10.39	10.39	10.39
(=) Excess Retained per Share	93.97	108.72	118.56
LTM Dividend per Share	63.43	63.43	63.43
(+) Excess Retained per Share	93.97	108.72	118.56
(=) Adjusted Dividend	157.40	172.15	181.99
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	5.17%	6.17%	7.17%
Fair Value	$12,935.05	$36,555.08	$39,007.93
Upside / Downside	550.33%	1,737.86%	1,861.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,044.00	2,170.10	2,303.98	2,446.12	2,597.02	2,757.24	2,839.96
Payout Ratio	32.24%	43.79%	55.34%	66.90%	78.45%	90.00%	92.50%
Projected Dividends (M)	659.00	950.34	1,275.12	1,636.36	2,037.32	2,481.52	2,626.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	5.17%	6.17%	7.17%
Year 1 PV (M)	884.36	892.77	901.18
Year 2 PV (M)	1,104.20	1,125.30	1,146.60
Year 3 PV (M)	1,318.63	1,356.61	1,395.30
Year 4 PV (M)	1,527.75	1,586.69	1,647.32
Year 5 PV (M)	1,731.65	1,815.56	1,902.68
PV of Terminal Value (M)	53,150.05	55,725.44	58,399.72
Equity Value (M)	59,716.64	62,502.37	65,392.80
Shares Outstanding (M)	10.39	10.39	10.39
Fair Value	$5,748.12	$6,016.26	$6,294.48
Upside / Downside	189.00%	202.48%	216.46%

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

Paraca Inc. (4809.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener