DDM Analysis: 8273.T

Valuation Snapshot

Stable Growth	$1,402.48 - $2,115.86	$1,739.16
Multi-Stage	$3,676.03 - $4,047.69	$3,858.18
Blended Fair Value	$2,798.67
Current Price	$3,231.00
Upside	-13.38%
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	2.35%	6.90%	90.20	88.15	86.12	86.22	80.30	80.30	80.30	68.26	66.25	59.23
YoY Growth	-	-	2.32%	2.36%	-0.11%	7.36%	0.00%	0.00%	17.65%	3.02%	11.85%	27.93%
Dividend Yield	-	-	2.75%	2.61%	2.69%	3.12%	1.96%	2.41%	1.73%	1.01%	1.10%	1.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,847.00
(-) Cash Dividends Paid (M)	8,049.00
(=) Cash Retained (M)	3,798.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,369.40	1,480.88	888.53
Cash Retained (M)	3,798.00	3,798.00	3,798.00
(-) Cash Required (M)	-2,369.40	-1,480.88	-888.53
(=) Excess Retained (M)	1,428.60	2,317.13	2,909.48
(/) Shares Outstanding (M)	71.38	71.38	71.38
(=) Excess Retained per Share	20.01	32.46	40.76
LTM Dividend per Share	112.77	112.77	112.77
(+) Excess Retained per Share	20.01	32.46	40.76
(=) Adjusted Dividend	132.78	145.23	153.53
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-3.00%	-2.00%	-1.00%
Fair Value	$1,402.48	$1,739.16	$2,115.86
Upside / Downside	-56.59%	-46.17%	-34.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,847.00	11,609.70	11,377.15	11,149.25	10,925.93	10,707.07	11,028.28
Payout Ratio	67.94%	72.35%	76.76%	81.18%	85.59%	90.00%	92.50%
Projected Dividends (M)	8,049.00	8,399.96	8,733.64	9,050.57	9,351.31	9,636.36	10,201.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	-3.00%	-2.00%	-1.00%
Year 1 PV (M)	7,830.32	7,911.05	7,991.78
Year 2 PV (M)	7,589.26	7,746.55	7,905.46
Year 3 PV (M)	7,331.33	7,560.42	7,794.24
Year 4 PV (M)	7,061.24	7,356.97	7,661.89
Year 5 PV (M)	6,783.03	7,139.97	7,511.77
PV of Terminal Value (M)	225,793.29	237,674.96	250,051.64
Equity Value (M)	262,388.46	275,389.92	288,916.78
Shares Outstanding (M)	71.38	71.38	71.38
Fair Value	$3,676.03	$3,858.18	$4,047.69
Upside / Downside	13.77%	19.41%	25.28%

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

Izumi Co., Ltd. (8273.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener