DDM Analysis: 4151.T

Valuation Snapshot

Stable Growth	$12,020.44 - $14,570.18	$13,654.39
Multi-Stage	$2,569.42 - $2,810.20	$2,687.60
Blended Fair Value	$8,171.00
Current Price	$2,465.50
Upside	231.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.33%	8.49%	58.92	55.36	48.17	46.11	45.07	41.36	30.80	26.09	26.09	26.09
YoY Growth	-	-	6.44%	14.92%	4.48%	2.31%	8.96%	34.31%	18.02%	0.01%	-0.01%	-0.01%
Dividend Yield	-	-	2.71%	2.10%	1.67%	1.62%	1.36%	1.71%	1.28%	1.12%	1.48%	1.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	38,413.00
(-) Cash Dividends Paid (M)	30,481.00
(=) Cash Retained (M)	7,932.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,682.60	4,801.63	2,880.98
Cash Retained (M)	7,932.00	7,932.00	7,932.00
(-) Cash Required (M)	-7,682.60	-4,801.63	-2,880.98
(=) Excess Retained (M)	249.40	3,130.38	5,051.03
(/) Shares Outstanding (M)	524.32	524.32	524.32
(=) Excess Retained per Share	0.48	5.97	9.63
LTM Dividend per Share	58.13	58.13	58.13
(+) Excess Retained per Share	0.48	5.97	9.63
(=) Adjusted Dividend	58.61	64.11	67.77
WACC / Discount Rate	6.01%	6.01%	6.01%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$12,020.44	$13,654.39	$14,570.18
Upside / Downside	387.55%	453.82%	490.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	38,413.00	40,909.85	43,568.98	46,400.97	49,417.03	52,629.14	54,208.01
Payout Ratio	79.35%	81.48%	83.61%	85.74%	87.87%	90.00%	92.50%
Projected Dividends (M)	30,481.00	33,333.58	36,428.22	39,784.33	43,422.82	47,366.23	50,142.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.01%	6.01%	6.01%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	31,147.27	31,442.50	31,737.74
Year 2 PV (M)	31,806.35	32,412.18	33,023.71
Year 3 PV (M)	32,458.31	33,390.07	34,339.50
Year 4 PV (M)	33,103.19	34,376.25	35,685.67
Year 5 PV (M)	33,741.05	35,370.76	37,062.83
PV of Terminal Value (M)	1,184,931.26	1,242,163.88	1,301,586.93
Equity Value (M)	1,347,187.43	1,409,155.63	1,473,436.38
Shares Outstanding (M)	524.32	524.32	524.32
Fair Value	$2,569.42	$2,687.60	$2,810.20
Upside / Downside	4.21%	9.01%	13.98%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Kyowa Kirin Co., Ltd. (4151.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener