DDM Analysis: 8951.T

Valuation Snapshot

Stable Growth	$257,879.13 - $905,966.20	$426,473.26
Multi-Stage	$222,679.16 - $243,712.95	$233,001.56
Blended Fair Value	$329,737.41
Current Price	$132,900.00
Upside	148.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.27%	6.15%	4,915.85	4,599.65	4,996.60	4,406.94	3,651.50	3,460.69	3,157.09	2,987.04	2,727.87	2,568.04
YoY Growth	-	-	6.87%	-7.94%	13.38%	20.69%	5.51%	9.62%	5.69%	9.50%	6.22%	-5.11%
Dividend Yield	-	-	4.02%	3.76%	4.25%	3.29%	3.05%	2.18%	2.28%	2.71%	2.11%	2.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	79,312.40
(-) Cash Dividends Paid (M)	41,809.00
(=) Cash Retained (M)	37,503.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,862.48	9,914.05	5,948.43
Cash Retained (M)	37,503.40	37,503.40	37,503.40
(-) Cash Required (M)	-15,862.48	-9,914.05	-5,948.43
(=) Excess Retained (M)	21,640.92	27,589.35	31,554.97
(/) Shares Outstanding (M)	8.50	8.50	8.50
(=) Excess Retained per Share	2,544.50	3,243.90	3,710.17
LTM Dividend per Share	4,915.82	4,915.82	4,915.82
(+) Excess Retained per Share	2,544.50	3,243.90	3,710.17
(=) Adjusted Dividend	7,460.32	8,159.72	8,625.99
WACC / Discount Rate	7.04%	7.04%	7.04%
Growth Rate	4.03%	5.03%	6.03%
Fair Value	$257,879.13	$426,473.26	$905,966.20
Upside / Downside	94.04%	220.90%	581.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	79,312.40	83,302.14	87,492.58	91,893.82	96,516.46	101,371.63	104,412.78
Payout Ratio	52.71%	60.17%	67.63%	75.09%	82.54%	90.00%	92.50%
Projected Dividends (M)	41,809.00	50,124.12	59,170.01	68,999.15	79,667.45	91,234.47	96,581.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.04%	7.04%	7.04%
Growth Rate	4.03%	5.03%	6.03%
Year 1 PV (M)	46,381.63	46,827.48	47,273.33
Year 2 PV (M)	50,664.09	51,642.79	52,630.86
Year 3 PV (M)	54,669.06	56,260.80	57,883.13
Year 4 PV (M)	58,408.78	60,687.21	63,031.65
Year 5 PV (M)	61,894.99	64,927.58	68,077.90
PV of Terminal Value (M)	1,621,865.20	1,701,329.80	1,783,879.06
Equity Value (M)	1,893,883.76	1,981,675.66	2,072,775.93
Shares Outstanding (M)	8.50	8.50	8.50
Fair Value	$222,679.16	$233,001.56	$243,712.95
Upside / Downside	67.55%	75.32%	83.38%

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

Nippon Building Fund Incorporation (8951.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener