DDM Analysis: 6752.T

Valuation Snapshot

Stable Growth	$2,950.49 - $7,323.97	$4,418.74
Multi-Stage	$3,621.11 - $3,973.21	$3,793.83
Blended Fair Value	$4,106.29
Current Price	$1,610.00
Upside	155.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.58%	9.00%	37.50	32.49	29.99	24.99	24.98	29.97	34.97	24.98	24.85	19.84
YoY Growth	-	-	15.40%	8.34%	20.02%	0.02%	-16.65%	-14.28%	40.00%	0.49%	25.26%	25.25%
Dividend Yield	-	-	2.41%	2.47%	1.71%	2.28%	1.94%	3.19%	3.79%	1.67%	1.63%	2.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	319,700.00
(-) Cash Dividends Paid (M)	112,061.00
(=) Cash Retained (M)	207,639.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63,940.00	39,962.50	23,977.50
Cash Retained (M)	207,639.00	207,639.00	207,639.00
(-) Cash Required (M)	-63,940.00	-39,962.50	-23,977.50
(=) Excess Retained (M)	143,699.00	167,676.50	183,661.50
(/) Shares Outstanding (M)	2,334.70	2,334.70	2,334.70
(=) Excess Retained per Share	61.55	71.82	78.67
LTM Dividend per Share	48.00	48.00	48.00
(+) Excess Retained per Share	61.55	71.82	78.67
(=) Adjusted Dividend	109.55	119.82	126.66
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	2.58%	3.58%	4.58%
Fair Value	$2,950.49	$4,418.74	$7,323.97
Upside / Downside	83.26%	174.46%	354.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	319,700.00	331,146.88	343,003.61	355,284.88	368,005.87	381,182.34	392,617.81
Payout Ratio	35.05%	46.04%	57.03%	68.02%	79.01%	90.00%	92.50%
Projected Dividends (M)	112,061.00	152,465.12	195,618.92	241,667.51	290,762.86	343,064.11	363,171.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.39%	6.39%	6.39%
Growth Rate	2.58%	3.58%	4.58%
Year 1 PV (M)	141,925.32	143,308.87	144,692.42
Year 2 PV (M)	169,507.77	172,828.75	176,181.95
Year 3 PV (M)	194,933.47	200,690.12	206,559.00
Year 4 PV (M)	218,321.47	226,959.95	235,852.27
Year 5 PV (M)	239,785.10	251,702.86	264,089.85
PV of Terminal Value (M)	7,489,712.01	7,861,964.44	8,248,873.20
Equity Value (M)	8,454,185.15	8,857,454.99	9,276,248.69
Shares Outstanding (M)	2,334.70	2,334.70	2,334.70
Fair Value	$3,621.11	$3,793.83	$3,973.21
Upside / Downside	124.91%	135.64%	146.78%

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

Panasonic Holdings Corporation (6752.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener