DDM Analysis: 6532.T

Valuation Snapshot

Stable Growth	$3,058.15 - $5,262.40	$4,008.56
Multi-Stage	$2,462.18 - $2,683.39	$2,570.81
Blended Fair Value	$3,289.69
Current Price	$8,399.00
Upside	-60.83%
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	52.85%	0.00%	50.13	41.28	31.28	20.67	11.57	6.01	6.52	3.04	0.00	1.99
YoY Growth	-	-	21.44%	31.98%	51.32%	78.67%	92.55%	-7.87%	114.65%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	0.65%	1.29%	0.61%	0.51%	0.35%	0.77%	1.79%	0.72%	0.00%	1.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	34,926.00
(-) Cash Dividends Paid (M)	9,428.00
(=) Cash Retained (M)	25,498.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,985.20	4,365.75	2,619.45
Cash Retained (M)	25,498.00	25,498.00	25,498.00
(-) Cash Required (M)	-6,985.20	-4,365.75	-2,619.45
(=) Excess Retained (M)	18,512.80	21,132.25	22,878.55
(/) Shares Outstanding (M)	151.97	151.97	151.97
(=) Excess Retained per Share	121.82	139.05	150.54
LTM Dividend per Share	62.04	62.04	62.04
(+) Excess Retained per Share	121.82	139.05	150.54
(=) Adjusted Dividend	183.85	201.09	212.58
WACC / Discount Rate	11.84%	11.84%	11.84%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,058.15	$4,008.56	$5,262.40
Upside / Downside	-63.59%	-52.27%	-37.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	34,926.00	37,196.19	39,613.94	42,188.85	44,931.12	47,851.65	49,287.20
Payout Ratio	26.99%	39.60%	52.20%	64.80%	77.40%	90.00%	92.50%
Projected Dividends (M)	9,428.00	14,727.97	20,677.10	27,337.40	34,776.17	43,066.48	45,590.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	11.84%	11.84%	11.84%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,044.83	13,168.48	13,292.13
Year 2 PV (M)	16,221.12	16,530.08	16,841.96
Year 3 PV (M)	18,995.19	19,540.48	20,096.10
Year 4 PV (M)	21,402.47	22,225.55	23,072.14
Year 5 PV (M)	23,475.62	24,609.50	25,786.77
PV of Terminal Value (M)	281,042.83	294,617.30	308,711.31
Equity Value (M)	374,182.05	390,691.39	407,800.41
Shares Outstanding (M)	151.97	151.97	151.97
Fair Value	$2,462.18	$2,570.81	$2,683.39
Upside / Downside	-70.68%	-69.39%	-68.05%

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

BayCurrent Consulting, Inc. (6532.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener