DDM Analysis: 7012.T

Valuation Snapshot

Stable Growth	$11,880.47 - $37,421.31	$19,094.90
Multi-Stage	$12,004.32 - $13,162.90	$12,572.75
Blended Fair Value	$15,833.83
Current Price	$10,900.00
Upside	45.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.44%	0.67%	100.15	80.14	50.08	20.22	0.35	69.96	64.93	50.03	109.63	119.62
YoY Growth	-	-	24.96%	60.03%	147.72%	5,635.59%	-99.50%	7.75%	29.77%	-54.36%	-8.35%	27.73%
Dividend Yield	-	-	0.92%	1.32%	1.36%	0.79%	0.01%	4.51%	2.51%	1.53%	3.30%	4.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	76,871.00
(-) Cash Dividends Paid (M)	24,821.00
(=) Cash Retained (M)	52,050.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,374.20	9,608.88	5,765.33
Cash Retained (M)	52,050.00	52,050.00	52,050.00
(-) Cash Required (M)	-15,374.20	-9,608.88	-5,765.33
(=) Excess Retained (M)	36,675.80	42,441.13	46,284.68
(/) Shares Outstanding (M)	167.39	167.39	167.39
(=) Excess Retained per Share	219.11	253.55	276.52
LTM Dividend per Share	148.29	148.29	148.29
(+) Excess Retained per Share	219.11	253.55	276.52
(=) Adjusted Dividend	367.40	401.84	424.80
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.34%	4.34%	5.34%
Fair Value	$11,880.47	$19,094.90	$37,421.31
Upside / Downside	9.00%	75.18%	243.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	76,871.00	80,210.09	83,694.21	87,329.68	91,123.07	95,081.23	97,933.66
Payout Ratio	32.29%	43.83%	55.37%	66.92%	78.46%	90.00%	92.50%
Projected Dividends (M)	24,821.00	35,157.15	46,344.41	58,437.24	71,493.18	85,573.10	90,588.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.34%	4.34%	5.34%
Year 1 PV (M)	32,682.88	32,999.13	33,315.39
Year 2 PV (M)	40,050.76	40,829.61	41,615.96
Year 3 PV (M)	46,947.21	48,323.28	49,725.99
Year 4 PV (M)	53,393.87	55,490.71	57,648.72
Year 5 PV (M)	59,411.53	62,342.17	65,387.32
PV of Terminal Value (M)	1,776,857.21	1,864,505.41	1,955,578.78
Equity Value (M)	2,009,343.46	2,104,490.32	2,203,272.15
Shares Outstanding (M)	167.39	167.39	167.39
Fair Value	$12,004.32	$12,572.75	$13,162.90
Upside / Downside	10.13%	15.35%	20.76%

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

Kawasaki Heavy Industries, Ltd. (7012.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener