DDM Analysis: 6804.T

Valuation Snapshot

Stable Growth	$5,207.75 - $14,942.67	$8,153.15
Multi-Stage	$5,359.54 - $5,877.98	$5,613.89
Blended Fair Value	$6,883.52
Current Price	$2,353.00
Upside	192.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.44%	17.32%	59.60	69.35	78.28	25.76	26.68	26.68	27.13	10.85	8.97	11.38
YoY Growth	-	-	-14.06%	-11.41%	203.83%	-3.42%	0.00%	-1.68%	150.17%	20.98%	-21.19%	-5.75%
Dividend Yield	-	-	2.69%	3.23%	4.35%	2.09%	2.68%	2.83%	2.20%	1.16%	0.70%	1.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,719.00
(-) Cash Dividends Paid (M)	3,025.00
(=) Cash Retained (M)	8,694.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,343.80	1,464.88	878.93
Cash Retained (M)	8,694.00	8,694.00	8,694.00
(-) Cash Required (M)	-2,343.80	-1,464.88	-878.93
(=) Excess Retained (M)	6,350.20	7,229.13	7,815.08
(/) Shares Outstanding (M)	54.77	54.77	54.77
(=) Excess Retained per Share	115.95	132.00	142.69
LTM Dividend per Share	55.23	55.23	55.23
(+) Excess Retained per Share	115.95	132.00	142.69
(=) Adjusted Dividend	171.18	187.23	197.93
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	3.26%	4.26%	5.26%
Fair Value	$5,207.75	$8,153.15	$14,942.67
Upside / Downside	121.32%	246.50%	535.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,719.00	12,218.54	12,739.37	13,282.41	13,848.59	14,438.91	14,872.08
Payout Ratio	25.81%	38.65%	51.49%	64.33%	77.16%	90.00%	92.50%
Projected Dividends (M)	3,025.00	4,722.49	6,559.21	8,543.93	10,685.93	12,995.02	13,756.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	3.26%	4.26%	5.26%
Year 1 PV (M)	4,385.27	4,427.74	4,470.21
Year 2 PV (M)	5,655.90	5,765.98	5,877.11
Year 3 PV (M)	6,841.22	7,041.90	7,246.47
Year 4 PV (M)	7,945.36	8,257.64	8,579.02
Year 5 PV (M)	8,972.30	9,415.24	9,875.50
PV of Terminal Value (M)	259,729.87	272,552.00	285,875.59
Equity Value (M)	293,529.93	307,460.49	321,923.90
Shares Outstanding (M)	54.77	54.77	54.77
Fair Value	$5,359.54	$5,613.89	$5,877.98
Upside / Downside	127.77%	138.58%	149.81%

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

Hosiden Corporation (6804.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener