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 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

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