DDM Analysis: 6005.T

Valuation Snapshot

Stable Growth	$36,769.74 - $43,320.98	$40,598.10
Multi-Stage	$25,991.80 - $28,525.52	$27,235.00
Blended Fair Value	$33,916.55
Current Price	$2,909.50
Upside	1,065.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.64%	10.25%	51.50	47.02	40.04	36.99	34.06	34.03	30.11	22.34	20.39	20.38
YoY Growth	-	-	9.54%	17.41%	8.25%	8.60%	0.10%	13.00%	34.82%	9.53%	0.04%	5.03%
Dividend Yield	-	-	1.77%	1.42%	1.07%	1.38%	0.71%	0.76%	0.89%	0.83%	0.93%	0.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,209.00
(-) Cash Dividends Paid (M)	6,975.00
(=) Cash Retained (M)	18,234.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,041.80	3,151.13	1,890.68
Cash Retained (M)	18,234.00	18,234.00	18,234.00
(-) Cash Required (M)	-5,041.80	-3,151.13	-1,890.68
(=) Excess Retained (M)	13,192.20	15,082.88	16,343.33
(/) Shares Outstanding (M)	115.73	115.73	115.73
(=) Excess Retained per Share	113.99	130.33	141.22
LTM Dividend per Share	60.27	60.27	60.27
(+) Excess Retained per Share	113.99	130.33	141.22
(=) Adjusted Dividend	174.26	190.60	201.49
WACC / Discount Rate	1.50%	1.50%	1.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36,769.74	$40,598.10	$43,320.98
Upside / Downside	1,163.78%	1,295.36%	1,388.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,209.00	26,847.59	28,592.68	30,451.20	32,430.53	34,538.51	35,574.67
Payout Ratio	27.67%	40.13%	52.60%	65.07%	77.53%	90.00%	92.50%
Projected Dividends (M)	6,975.00	10,775.27	15,040.10	19,813.83	25,144.60	31,084.66	32,906.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.50%	1.50%	1.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,516.71	10,616.40	10,716.08
Year 2 PV (M)	14,326.99	14,599.88	14,875.34
Year 3 PV (M)	18,421.49	18,950.31	19,489.15
Year 4 PV (M)	22,816.72	23,694.19	24,596.73
Year 5 PV (M)	27,530.04	28,859.75	30,240.35
PV of Terminal Value (M)	2,914,360.38	3,055,125.08	3,201,277.17
Equity Value (M)	3,007,972.34	3,151,845.60	3,301,194.82
Shares Outstanding (M)	115.73	115.73	115.73
Fair Value	$25,991.80	$27,235.00	$28,525.52
Upside / Downside	793.34%	836.07%	880.43%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 40 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EMTK.JK	PT Elang Mahkota Teknologi Tbk	3.98%	$43.78	48.47%
HOLN.SW	Holcim Ltd	3.98%	$3.10	11.12%
TQ5.SI	Frasers Property Limited	3.98%	$0.05	60.69%
007860.KS	Seoyon Co., Ltd.	3.97%	$381.92	8.19%
3217.TWO	Argosy Research Inc.	3.97%	$6.40	54.14%
5434.TW	Topco Scientific Co.,Ltd.	3.97%	$11.76	59.09%
ALTXC.PA	TXCOM Group	3.97%	$0.30	35.01%
MND.AX	Monadelphous Group Limited	3.97%	$1.05	72.16%
MXI.AX	MaxiPARTS Limited	3.97%	$0.09	46.30%
027410.KS	BGF Co., Ltd.	3.96%	$152.83	25.29%
CNT.BK	Christiani & Nielsen (Thai) Public Company Limited	3.96%	$0.04	56.47%
UCID.JK	PT Uni-Charm Indonesia Tbk	3.96%	$16.86	78.76%
002758.SZ	ZJAMP Group Co., Ltd.	3.95%	$0.40	46.30%
4065.KL	PPB Group Berhad	3.95%	$0.42	72.75%
600585.SS	Anhui Conch Cement Company Limited	3.95%	$0.86	51.83%
8464.TW	Nien Made Enterprise Co., Ltd.	3.95%	$14.49	64.65%
BRFS3.SA	BRF S.A.	3.95%	$0.71	31.92%
F34.SI	Wilmar International Limited	3.95%	$0.12	63.66%
000848.SZ	Cheng De Lolo Company Limited	3.94%	$0.33	55.15%
6412.T	Heiwa Corporation	3.94%	$80.00	63.34%
DSFIR.AS	DSM-Firmenich AG	3.94%	$2.71	99.44%
NDT.MI	Neodecortech S.p.A.	3.94%	$0.15	28.43%
TCSG.ME	TCS Group Holding PLC	3.94%	$129.27	21.76%
001720.KS	Shinyoung Securities Co., Ltd.	3.93%	$5,219.58	32.99%
0UKH.L	Bank of Montreal	3.93%	$7.04	57.77%
282330.KS	BGF retail Co. Ltd.	3.93%	$4,100.00	37.49%
4953.TWO	WITS Corp.	3.93%	$4.91	84.65%
601528.SS	Zhejiang Shaoxing RuiFeng Rural Commercial Bank Co.,Ltd	3.93%	$0.22	21.93%
601789.SS	Ningbo Construction Co., Ltd.	3.93%	$0.20	78.65%
EMA	Emera Incorporated	3.93%	$1.93	49.45%
TSPC.JK	PT Tempo Scan Pacific Tbk	3.93%	$111.90	33.61%
TTALO.HE	Terveystalo Oyj	3.93%	$0.38	55.32%
003012.SZ	Guangdong Dongpeng Holdings Co., Ltd.	3.92%	$0.26	78.10%
300181.SZ	Zhejiang Jolly Pharmaceutical Co.,LTD	3.92%	$0.63	73.60%
6491.TW	Pegavision Corporation	3.92%	$11.02	53.82%
82800.HK	Tracker Fund of Hong Kong	3.92%	$0.93	12.85%
DR0.DE	Deutsche Rohstoff AG	3.92%	$1.96	26.92%
SIRIP.BK	Siri Prime Office Property Fund	3.92%	$0.28	44.51%
SJR	Shaw Communications Inc.	3.92%	$1.18	80.43%
1437.TW	GTM Holdings Corporation	3.91%	$1.35	64.33%
234080.KS	JW Lifescience Corporation	3.91%	$501.22	16.27%
3693.TWO	AIC Inc.	3.91%	$10.92	61.94%
4863.KL	Telekom Malaysia Berhad	3.91%	$0.31	59.49%
PBP.AX	Probiotec Limited	3.91%	$0.12	41.70%
SUZB3.SA	Suzano S.A.	3.91%	$2.03	38.32%
025540.KS	Korea Electric Terminal Co., Ltd.	3.90%	$2,586.58	23.65%
AZ2.DE	Andritz AG	3.90%	$2.60	55.55%
EUX.F	Euwax AG	3.90%	$1.85	82.61%
TPIPP-R.BK	TPI Polene Power Public Company Limited	3.90%	$0.07	20.67%
0R9H.L	Banca Sistema S.p.A.	3.89%	$0.07	15.44%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Miura Co., Ltd. (6005.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener