DDM Analysis: 6412.T

Valuation Snapshot

Stable Growth	$1,136.51 - $1,740.44	$1,418.57
Multi-Stage	$2,506.65 - $2,756.04	$2,628.91
Blended Fair Value	$2,023.74
Current Price	$2,104.00
Upside	-3.81%
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	-0.01%	1.42%	80.01	80.01	80.02	79.97	80.03	80.03	79.99	79.85	79.87	74.64
YoY Growth	-	-	0.00%	-0.01%	0.06%	-0.08%	0.00%	0.05%	0.18%	-0.03%	7.00%	7.38%
Dividend Yield	-	-	3.81%	3.84%	3.20%	3.97%	4.07%	4.44%	3.55%	2.99%	3.19%	3.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,457.00
(-) Cash Dividends Paid (M)	7,890.00
(=) Cash Retained (M)	4,567.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,491.40	1,557.13	934.28
Cash Retained (M)	4,567.00	4,567.00	4,567.00
(-) Cash Required (M)	-2,491.40	-1,557.13	-934.28
(=) Excess Retained (M)	2,075.60	3,009.88	3,632.73
(/) Shares Outstanding (M)	98.63	98.63	98.63
(=) Excess Retained per Share	21.04	30.52	36.83
LTM Dividend per Share	80.00	80.00	80.00
(+) Excess Retained per Share	21.04	30.52	36.83
(=) Adjusted Dividend	101.04	110.52	116.83
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-2.01%	-1.01%	-0.01%
Fair Value	$1,136.51	$1,418.57	$1,740.44
Upside / Downside	-45.98%	-32.58%	-17.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,457.00	12,331.80	12,207.86	12,085.16	11,963.69	11,843.45	12,198.75
Payout Ratio	63.34%	68.67%	74.00%	79.34%	84.67%	90.00%	92.50%
Projected Dividends (M)	7,890.00	8,468.28	9,034.15	9,587.78	10,129.37	10,659.11	11,283.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-2.01%	-1.01%	-0.01%
Year 1 PV (M)	7,855.83	7,935.99	8,016.16
Year 2 PV (M)	7,774.64	7,934.12	8,095.23
Year 3 PV (M)	7,654.34	7,891.07	8,132.63
Year 4 PV (M)	7,501.85	7,812.79	8,133.29
Year 5 PV (M)	7,323.24	7,704.60	8,101.69
PV of Terminal Value (M)	209,114.05	220,003.68	231,342.32
Equity Value (M)	247,223.96	259,282.26	271,821.31
Shares Outstanding (M)	98.63	98.63	98.63
Fair Value	$2,506.65	$2,628.91	$2,756.04
Upside / Downside	19.14%	24.95%	30.99%

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

Heiwa Corporation (6412.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener