DDM Analysis: 2730.T

Valuation Snapshot

Stable Growth	$1,614.32 - $2,657.71	$2,077.94
Multi-Stage	$1,832.84 - $2,005.37	$1,917.51
Blended Fair Value	$1,997.72
Current Price	$2,109.00
Upside	-5.28%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.43%	6.36%	41.34	36.46	38.00	43.00	32.75	33.28	27.11	22.55	20.88	18.69
YoY Growth	-	-	13.38%	-4.05%	-11.61%	31.30%	-1.61%	22.76%	20.20%	7.99%	11.75%	-16.28%
Dividend Yield	-	-	1.96%	2.23%	2.61%	3.38%	3.02%	3.05%	2.66%	2.02%	2.05%	2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,041.00
(-) Cash Dividends Paid (M)	4,609.00
(=) Cash Retained (M)	10,432.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,008.20	1,880.13	1,128.08
Cash Retained (M)	10,432.00	10,432.00	10,432.00
(-) Cash Required (M)	-3,008.20	-1,880.13	-1,128.08
(=) Excess Retained (M)	7,423.80	8,551.88	9,303.93
(/) Shares Outstanding (M)	108.41	108.41	108.41
(=) Excess Retained per Share	68.48	78.89	85.82
LTM Dividend per Share	42.52	42.52	42.52
(+) Excess Retained per Share	68.48	78.89	85.82
(=) Adjusted Dividend	111.00	121.40	128.34
WACC / Discount Rate	9.48%	9.48%	9.48%
Growth Rate	2.43%	3.43%	4.43%
Fair Value	$1,614.32	$2,077.94	$2,657.71
Upside / Downside	-23.46%	-1.47%	26.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,041.00	15,557.48	16,091.69	16,644.25	17,215.77	17,806.93	18,341.14
Payout Ratio	30.64%	42.51%	54.39%	66.26%	78.13%	90.00%	92.50%
Projected Dividends (M)	4,609.00	6,614.16	8,751.59	11,028.00	13,450.44	16,026.24	16,965.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.48%	9.48%	9.48%
Growth Rate	2.43%	3.43%	4.43%
Year 1 PV (M)	5,983.19	6,041.60	6,100.01
Year 2 PV (M)	7,161.50	7,302.00	7,443.88
Year 3 PV (M)	8,163.43	8,404.85	8,650.99
Year 4 PV (M)	9,006.80	9,363.70	9,731.09
Year 5 PV (M)	9,707.87	10,191.08	10,693.33
PV of Terminal Value (M)	158,670.61	166,568.34	174,777.48
Equity Value (M)	198,693.39	207,871.58	217,396.79
Shares Outstanding (M)	108.41	108.41	108.41
Fair Value	$1,832.84	$1,917.51	$2,005.37
Upside / Downside	-13.09%	-9.08%	-4.91%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 32 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
603551.SS	AUPU Intelligent Technology Corporation Limited	4.75%	$0.55	70.57%
ABCB4.SA	Banco ABC Brasil S.A.	4.75%	$1.12	27.47%
ASSA.JK	PT Adi Sarana Armada Tbk	4.75%	$55.37	53.84%
CHMF.ME	PJSC Severstal	4.75%	$45.69	47.39%
LMN.SW	lastminute.com N.V.	4.75%	$0.62	39.82%
LREN3.SA	Lojas Renner S.A.	4.75%	$0.64	45.84%
POT.NZ	Port of Tauranga Limited	4.75%	$0.37	93.98%
005720.KS	Nexen Corporation	4.74%	$283.16	21.67%
0DTK.L	Savencia S.A.	4.74%	$2.97	20.78%
1368.HK	Xtep International Holdings Limited	4.74%	$0.25	35.82%
3030.SR	Saudi Cement Company	4.74%	$1.64	59.10%
EGIE3.SA	Engie Brasil Energia S.A.	4.74%	$1.48	39.71%
3570.TWO	Otsuka Information Technology Corp.	4.73%	$7.97	55.25%
600096.SS	Yunnan Yuntianhua Co., Ltd.	4.73%	$1.58	51.07%
CHE-UN.TO	Chemtrade Logistics Income Fund	4.73%	$0.70	71.01%
GVH	Globavend Holdings Limited	4.73%	$0.07	61.06%
MOUR.BR	Moury Construct S.A.	4.73%	$27.35	20.85%
1578.HK	Bank of Tianjin Co., Ltd.	4.72%	$0.12	10.90%
601598.SS	Sinotrans Limited	4.72%	$0.29	56.81%
6393.T	Yuken Kogyo Co., Ltd.	4.72%	$152.08	45.60%
7278.T	EXEDY Corporation	4.72%	$264.78	76.11%
SHURB.XD	Shurgard Self Storage Ltd	4.72%	$1.38	21.77%
TD	The Toronto-Dominion Bank	4.72%	$4.46	37.31%
0QLW.L	ALSO Holding AG	4.71%	$10.07	55.86%
111110.KS	Hojeon Limited	4.71%	$377.81	20.16%
3413.TW	Foxsemicon Integrated Technology Inc.	4.71%	$13.29	62.47%
BVG.BK	BlueVenture Group Public Company Limited	4.71%	$0.08	58.67%
DUNI.ST	Duni AB (publ)	4.71%	$5.00	71.87%
002810.KS	Samyung Trading Co., Ltd.	4.70%	$746.82	22.45%
013520.KS	Hwaseung Corporation Co.,Ltd.	4.70%	$101.24	13.31%
2S.BK	2S Metal Public Company Limited	4.70%	$0.11	76.54%
COLOR.BK	Salee Colour Public Company Limited	4.70%	$0.05	65.65%
GJTL.JK	PT. Gajah Tunggal Tbk	4.70%	$49.82	16.37%
JHSF3.SA	JHSF Participações S.A.	4.70%	$0.37	19.33%
0QLN.L	Tecan Group AG	4.69%	$6.01	46.42%
2891.TW	CTBC Financial Holding Co., Ltd.	4.69%	$2.39	63.03%
9536.SR	Arabian Food & Dairy Factories Company	4.69%	$2.77	42.88%
KAMART.BK	Karmarts Public Company Limited	4.69%	$0.42	80.09%
SNW.DE	Sanofi	4.69%	$3.87	51.33%
WWL.WA	Wawel S.A.	4.69%	$35.00	61.86%
603299.SS	Jiang Su Suyan Jingshen Co.,Ltd.	4.68%	$0.49	72.35%
001790.KS	TS Corporation	4.67%	$129.85	23.71%
6049.HK	Poly Property Services Co., Ltd.	4.67%	$1.51	27.86%
ABRD.ME	PJSC Abrau-Durso	4.67%	$7.73	35.43%
CURY3.SA	Cury Construtora e Incorporadora S.A.	4.67%	$1.47	49.28%
INCI.JK	PT Intanwijaya Internasional Tbk	4.67%	$34.76	31.60%
NTGY.MC	Naturgy Energy Group, S.A.	4.67%	$1.20	57.49%
1015.KL	AMMB Holdings Berhad	4.66%	$0.30	48.65%
1686.HK	SUNeVision Holdings Ltd.	4.66%	$0.22	47.87%
1834.SR	Saudi Manpower Solutions Co.	4.66%	$0.25	81.73%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

EDION Corporation (2730.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener