DDM Analysis: 9739.T

Valuation Snapshot

Stable Growth	$8,184.43 - $47,607.32	$15,193.50
Multi-Stage	$6,124.51 - $6,707.64	$6,410.67
Blended Fair Value	$10,802.08
Current Price	$2,714.00
Upside	298.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	23.97%	20.28%	94.90	60.00	54.90	39.93	34.90	32.42	27.45	19.93	24.97	22.49
YoY Growth	-	-	58.17%	9.29%	37.48%	14.42%	7.66%	18.09%	37.71%	-20.17%	11.02%	50.15%
Dividend Yield	-	-	3.50%	1.78%	2.25%	1.71%	1.54%	1.53%	1.01%	0.91%	1.35%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,605.00
(-) Cash Dividends Paid (M)	1,268.00
(=) Cash Retained (M)	2,337.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	721.00	450.63	270.38
Cash Retained (M)	2,337.00	2,337.00	2,337.00
(-) Cash Required (M)	-721.00	-450.63	-270.38
(=) Excess Retained (M)	1,616.00	1,886.38	2,066.63
(/) Shares Outstanding (M)	14.90	14.90	14.90
(=) Excess Retained per Share	108.46	126.61	138.71
LTM Dividend per Share	85.10	85.10	85.10
(+) Excess Retained per Share	108.46	126.61	138.71
(=) Adjusted Dividend	193.56	211.71	223.81
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	4.36%	5.36%	6.36%
Fair Value	$8,184.43	$15,193.50	$47,607.32
Upside / Downside	201.56%	459.82%	1,654.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,605.00	3,798.11	4,001.57	4,215.93	4,441.77	4,679.70	4,820.09
Payout Ratio	35.17%	46.14%	57.10%	68.07%	79.03%	90.00%	92.50%
Projected Dividends (M)	1,268.00	1,752.40	2,285.06	2,869.75	3,510.53	4,211.73	4,458.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	4.36%	5.36%	6.36%
Year 1 PV (M)	1,624.87	1,640.44	1,656.01
Year 2 PV (M)	1,964.58	2,002.41	2,040.60
Year 3 PV (M)	2,287.71	2,354.11	2,421.78
Year 4 PV (M)	2,594.87	2,695.77	2,799.59
Year 5 PV (M)	2,886.62	3,027.60	3,174.04
PV of Terminal Value (M)	79,892.82	83,794.76	87,847.68
Equity Value (M)	91,251.48	95,515.10	99,939.70
Shares Outstanding (M)	14.90	14.90	14.90
Fair Value	$6,124.51	$6,410.67	$6,707.64
Upside / Downside	125.66%	136.21%	147.15%

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

NSW Inc. (9739.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener