DDM Analysis: 6412.T

Valuation Snapshot

Stable Growth	$1,136.56 - $1,740.54	$1,418.63
Multi-Stage	$2,506.89 - $2,756.32	$2,629.17
Blended Fair Value	$2,023.90
Current Price	$2,104.00
Upside	-3.81%
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	-0.01%	1.42%	80.01	80.01	80.02	79.97	80.03	80.03	79.99	79.85	79.87	74.64
YoY Growth	-	-	0.00%	-0.01%	0.06%	-0.08%	0.00%	0.05%	0.18%	-0.03%	7.00%	7.38%
Dividend Yield	-	-	3.81%	3.84%	3.20%	3.97%	4.07%	4.44%	3.55%	2.99%	3.19%	3.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,457.00
(-) Cash Dividends Paid (M)	7,890.00
(=) Cash Retained (M)	4,567.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,491.40	1,557.13	934.28
Cash Retained (M)	4,567.00	4,567.00	4,567.00
(-) Cash Required (M)	-2,491.40	-1,557.13	-934.28
(=) Excess Retained (M)	2,075.60	3,009.88	3,632.73
(/) Shares Outstanding (M)	98.63	98.63	98.63
(=) Excess Retained per Share	21.04	30.52	36.83
LTM Dividend per Share	80.00	80.00	80.00
(+) Excess Retained per Share	21.04	30.52	36.83
(=) Adjusted Dividend	101.04	110.52	116.83
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-2.01%	-1.01%	-0.01%
Fair Value	$1,136.56	$1,418.63	$1,740.54
Upside / Downside	-45.98%	-32.57%	-17.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,457.00	12,331.80	12,207.86	12,085.16	11,963.69	11,843.45	12,198.75
Payout Ratio	63.34%	68.67%	74.00%	79.34%	84.67%	90.00%	92.50%
Projected Dividends (M)	7,890.00	8,468.28	9,034.15	9,587.78	10,129.37	10,659.11	11,283.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-2.01%	-1.01%	-0.01%
Year 1 PV (M)	7,855.85	7,936.02	8,016.19
Year 2 PV (M)	7,774.69	7,934.18	8,095.28
Year 3 PV (M)	7,654.42	7,891.15	8,132.71
Year 4 PV (M)	7,501.96	7,812.89	8,133.40
Year 5 PV (M)	7,323.37	7,704.73	8,101.82
PV of Terminal Value (M)	209,138.14	220,029.03	231,368.97
Equity Value (M)	247,248.43	259,308.00	271,848.37
Shares Outstanding (M)	98.63	98.63	98.63
Fair Value	$2,506.89	$2,629.17	$2,756.32
Upside / Downside	19.15%	24.96%	31.00%

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

Ticker

Industry

Sector

Heiwa Corporation (6412.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener