DDM Analysis: 6724.T

Valuation Snapshot

Stable Growth	$3,703.13 - $10,086.50	$5,708.69
Multi-Stage	$3,685.62 - $4,036.41	$3,857.75
Blended Fair Value	$4,783.22
Current Price	$1,898.00
Upside	152.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.40%	6.59%	76.01	80.66	66.47	66.90	66.90	67.51	69.21	65.91	66.43	78.11
YoY Growth	-	-	-5.76%	21.34%	-0.64%	0.01%	-0.91%	-2.45%	5.00%	-0.78%	-14.95%	94.44%
Dividend Yield	-	-	3.97%	3.21%	2.97%	3.48%	3.42%	5.48%	4.02%	3.42%	2.66%	4.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,562.00
(-) Cash Dividends Paid (M)	23,954.00
(=) Cash Retained (M)	26,608.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,112.40	6,320.25	3,792.15
Cash Retained (M)	26,608.00	26,608.00	26,608.00
(-) Cash Required (M)	-10,112.40	-6,320.25	-3,792.15
(=) Excess Retained (M)	16,495.60	20,287.75	22,815.85
(/) Shares Outstanding (M)	320.63	320.63	320.63
(=) Excess Retained per Share	51.45	63.28	71.16
LTM Dividend per Share	74.71	74.71	74.71
(+) Excess Retained per Share	51.45	63.28	71.16
(=) Adjusted Dividend	126.16	137.99	145.87
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	3.48%	4.48%	5.48%
Fair Value	$3,703.13	$5,708.69	$10,086.50
Upside / Downside	95.11%	200.77%	431.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,562.00	52,829.47	55,198.63	57,674.03	60,260.44	62,962.84	64,851.72
Payout Ratio	47.38%	55.90%	64.43%	72.95%	81.48%	90.00%	92.50%
Projected Dividends (M)	23,954.00	29,531.88	35,561.88	42,073.32	49,097.25	56,666.55	59,987.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	3.48%	4.48%	5.48%
Year 1 PV (M)	27,333.17	27,597.30	27,861.43
Year 2 PV (M)	30,463.69	31,055.29	31,652.58
Year 3 PV (M)	33,358.26	34,334.69	35,329.99
Year 4 PV (M)	36,029.05	37,442.00	38,896.11
Year 5 PV (M)	38,487.64	40,383.51	42,353.37
PV of Terminal Value (M)	1,016,034.78	1,066,083.90	1,118,086.17
Equity Value (M)	1,181,706.59	1,236,896.69	1,294,179.65
Shares Outstanding (M)	320.63	320.63	320.63
Fair Value	$3,685.62	$3,857.75	$4,036.41
Upside / Downside	94.18%	103.25%	112.67%

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

Seiko Epson Corporation (6724.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener