DDM Analysis: 4887.T

Valuation Snapshot

Stable Growth	$834.99 - $1,322.82	$1,057.55
Multi-Stage	$1,785.97 - $1,963.03	$1,872.78
Blended Fair Value	$1,465.17
Current Price	$2,004.50
Upside	-26.91%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.54%	5.15%	50.87	47.72	47.71	47.71	47.70	49.53	47.69	40.17	40.17	33.94
YoY Growth	-	-	6.60%	0.02%	0.00%	0.02%	-3.69%	3.85%	18.74%	0.00%	18.35%	10.23%
Dividend Yield	-	-	2.78%	2.15%	3.95%	3.48%	2.89%	2.73%	2.63%	2.21%	2.21%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,883.00
(-) Cash Dividends Paid (M)	6,340.00
(=) Cash Retained (M)	3,543.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,976.60	1,235.38	741.23
Cash Retained (M)	3,543.00	3,543.00	3,543.00
(-) Cash Required (M)	-1,976.60	-1,235.38	-741.23
(=) Excess Retained (M)	1,566.40	2,307.63	2,801.78
(/) Shares Outstanding (M)	119.33	119.33	119.33
(=) Excess Retained per Share	13.13	19.34	23.48
LTM Dividend per Share	53.13	53.13	53.13
(+) Excess Retained per Share	13.13	19.34	23.48
(=) Adjusted Dividend	66.26	72.47	76.61
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.30%	-0.30%	0.70%
Fair Value	$834.99	$1,057.55	$1,322.82
Upside / Downside	-58.34%	-47.24%	-34.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,883.00	9,853.44	9,823.96	9,794.57	9,765.28	9,736.06	10,028.15
Payout Ratio	64.15%	69.32%	74.49%	79.66%	84.83%	90.00%	92.50%
Projected Dividends (M)	6,340.00	6,830.45	7,317.90	7,802.38	8,283.89	8,762.46	9,276.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.30%	-0.30%	0.70%
Year 1 PV (M)	6,347.28	6,411.59	6,475.90
Year 2 PV (M)	6,319.23	6,447.92	6,577.92
Year 3 PV (M)	6,260.99	6,453.23	6,649.36
Year 4 PV (M)	6,177.17	6,431.33	6,693.27
Year 5 PV (M)	6,071.83	6,385.71	6,712.44
PV of Terminal Value (M)	181,943.19	191,348.76	201,139.34
Equity Value (M)	213,119.68	223,478.54	234,248.22
Shares Outstanding (M)	119.33	119.33	119.33
Fair Value	$1,785.97	$1,872.78	$1,963.03
Upside / Downside	-10.90%	-6.57%	-2.07%

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

Sawai Group Holdings Co., Ltd. (4887.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener