DDM Analysis: 4063.T

Valuation Snapshot

Stable Growth	$44,003.88 - $51,844.02	$48,585.44
Multi-Stage	$111,815.96 - $122,771.83	$117,191.34
Blended Fair Value	$82,888.39
Current Price	$4,772.00
Upside	1,636.97%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	18.56%	17.00%	103.34	106.63	98.62	60.82	46.15	44.12	37.68	26.91	24.73	22.57
YoY Growth	-	-	-3.09%	8.13%	62.15%	31.79%	4.59%	17.09%	40.06%	8.81%	9.54%	5.04%
Dividend Yield	-	-	2.17%	1.71%	2.07%	1.99%	1.24%	1.75%	1.83%	1.36%	1.21%	1.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	516,429.00
(-) Cash Dividends Paid (M)	103,800.00
(=) Cash Retained (M)	412,629.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	103,285.80	64,553.63	38,732.18
Cash Retained (M)	412,629.00	412,629.00	412,629.00
(-) Cash Required (M)	-103,285.80	-64,553.63	-38,732.18
(=) Excess Retained (M)	309,343.20	348,075.38	373,896.83
(/) Shares Outstanding (M)	1,981.03	1,981.03	1,981.03
(=) Excess Retained per Share	156.15	175.70	188.74
LTM Dividend per Share	52.40	52.40	52.40
(+) Excess Retained per Share	156.15	175.70	188.74
(=) Adjusted Dividend	208.55	228.10	241.13
WACC / Discount Rate	-21.57%	-21.57%	-21.57%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$44,003.88	$48,585.44	$51,844.02
Upside / Downside	822.13%	918.14%	986.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	516,429.00	549,996.89	585,746.68	623,820.22	664,368.53	707,552.49	728,779.06
Payout Ratio	20.10%	34.08%	48.06%	62.04%	76.02%	90.00%	92.50%
Projected Dividends (M)	103,800.00	187,437.04	281,508.34	387,016.99	505,052.38	636,797.24	674,120.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-21.57%	-21.57%	-21.57%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	236,747.22	238,991.27	241,235.32
Year 2 PV (M)	449,107.41	457,661.64	466,296.58
Year 3 PV (M)	779,863.26	802,250.33	825,061.79
Year 4 PV (M)	1,285,447.48	1,334,882.16	1,385,729.16
Year 5 PV (M)	2,047,144.79	2,146,022.65	2,248,684.80
PV of Terminal Value (M)	216,713,022.12	227,180,342.12	238,048,271.10
Equity Value (M)	221,511,332.28	232,160,150.18	243,215,278.74
Shares Outstanding (M)	1,981.03	1,981.03	1,981.03
Fair Value	$111,815.96	$117,191.34	$122,771.83
Upside / Downside	2,243.17%	2,355.81%	2,472.75%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Shin-Etsu Chemical Co., Ltd. (4063.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener