DDM Analysis: 6183.T

Valuation Snapshot

Stable Growth	$1,507.66 - $2,688.21	$2,004.86
Multi-Stage	$2,648.76 - $2,908.69	$2,776.24
Blended Fair Value	$2,390.55
Current Price	$1,247.00
Upside	91.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.01%	0.00%	59.78	59.77	59.80	44.81	41.83	38.84	35.87	35.82	35.40	0.00
YoY Growth	-	-	0.02%	-0.05%	33.43%	7.12%	7.71%	8.27%	0.15%	1.19%	0.00%	0.00%
Dividend Yield	-	-	4.79%	3.71%	4.33%	3.13%	2.56%	2.86%	2.29%	1.92%	3.35%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,172.00
(-) Cash Dividends Paid (M)	4,414.00
(=) Cash Retained (M)	3,758.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,634.40	1,021.50	612.90
Cash Retained (M)	3,758.00	3,758.00	3,758.00
(-) Cash Required (M)	-1,634.40	-1,021.50	-612.90
(=) Excess Retained (M)	2,123.60	2,736.50	3,145.10
(/) Shares Outstanding (M)	73.82	73.82	73.82
(=) Excess Retained per Share	28.77	37.07	42.61
LTM Dividend per Share	59.80	59.80	59.80
(+) Excess Retained per Share	28.77	37.07	42.61
(=) Adjusted Dividend	88.56	96.87	102.40
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	0.54%	1.54%	2.54%
Fair Value	$1,507.66	$2,004.86	$2,688.21
Upside / Downside	20.90%	60.77%	115.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,172.00	8,298.08	8,426.10	8,556.10	8,688.10	8,822.14	9,086.81
Payout Ratio	54.01%	61.21%	68.41%	75.61%	82.80%	90.00%	92.50%
Projected Dividends (M)	4,414.00	5,079.33	5,764.15	6,468.88	7,193.99	7,939.93	8,405.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	0.54%	1.54%	2.54%
Year 1 PV (M)	4,724.62	4,771.61	4,818.60
Year 2 PV (M)	4,987.19	5,086.88	5,187.57
Year 3 PV (M)	5,206.07	5,362.96	5,522.97
Year 4 PV (M)	5,385.31	5,602.78	5,826.77
Year 5 PV (M)	5,528.64	5,809.10	6,100.83
PV of Terminal Value (M)	169,692.26	178,300.60	187,254.82
Equity Value (M)	195,524.08	204,933.93	214,711.55
Shares Outstanding (M)	73.82	73.82	73.82
Fair Value	$2,648.76	$2,776.24	$2,908.69
Upside / Downside	112.41%	122.63%	133.26%

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

Analysis Mode

Ticker

Industry

Sector

BELLSYSTEM24 Holdings, Inc. (6183.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener