DDM Analysis: 6383.T

Valuation Snapshot

Stable Growth	$37,604.23 - $44,304.16	$41,519.48
Multi-Stage	$26,075.69 - $28,614.89	$27,321.59
Blended Fair Value	$34,420.54
Current Price	$4,743.00
Upside	625.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.05%	22.93%	45.36	36.38	31.09	27.82	24.56	29.41	24.47	17.37	10.11	7.25
YoY Growth	-	-	24.68%	16.99%	11.77%	13.30%	-16.49%	20.18%	40.82%	71.84%	39.44%	25.97%
Dividend Yield	-	-	1.22%	1.21%	1.06%	1.08%	0.73%	0.94%	1.19%	1.07%	0.90%	1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	85,843.00
(-) Cash Dividends Paid (M)	31,219.00
(=) Cash Retained (M)	54,624.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,168.60	10,730.38	6,438.23
Cash Retained (M)	54,624.00	54,624.00	54,624.00
(-) Cash Required (M)	-17,168.60	-10,730.38	-6,438.23
(=) Excess Retained (M)	37,455.40	43,893.63	48,185.78
(/) Shares Outstanding (M)	385.34	385.34	385.34
(=) Excess Retained per Share	97.20	113.91	125.05
LTM Dividend per Share	81.02	81.02	81.02
(+) Excess Retained per Share	97.20	113.91	125.05
(=) Adjusted Dividend	178.22	194.93	206.07
WACC / Discount Rate	1.92%	1.92%	1.92%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$37,604.23	$41,519.48	$44,304.16
Upside / Downside	692.84%	775.38%	834.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	85,843.00	91,422.80	97,365.28	103,694.02	110,434.13	117,612.35	121,140.72
Payout Ratio	36.37%	47.09%	57.82%	68.55%	79.27%	90.00%	92.50%
Projected Dividends (M)	31,219.00	43,054.69	56,297.12	71,079.16	87,545.01	105,851.11	112,055.17

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.92%	1.92%	1.92%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	41,845.34	42,241.98	42,638.62
Year 2 PV (M)	53,178.91	54,191.82	55,214.29
Year 3 PV (M)	65,256.26	67,129.53	69,038.32
Year 4 PV (M)	78,115.63	81,119.74	84,209.67
Year 5 PV (M)	91,797.02	96,230.85	100,834.38
PV of Terminal Value (M)	9,717,734.68	10,187,104.90	10,674,439.02
Equity Value (M)	10,047,927.84	10,528,018.82	11,026,374.28
Shares Outstanding (M)	385.34	385.34	385.34
Fair Value	$26,075.69	$27,321.59	$28,614.89
Upside / Downside	449.77%	476.04%	503.31%

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

Daifuku Co., Ltd. (6383.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener