DDM Analysis: 8097.T

Valuation Snapshot

Stable Growth	$1,364.75 - $2,303.73	$1,775.06
Multi-Stage	$2,681.55 - $2,942.27	$2,809.41
Blended Fair Value	$2,292.24
Current Price	$1,815.00
Upside	26.29%
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	26.72%	19.60%	101.72	69.77	49.21	30.78	31.13	31.13	31.36	26.97	22.00	23.05
YoY Growth	-	-	45.78%	41.79%	59.87%	-1.13%	0.00%	-0.71%	16.25%	22.61%	-4.56%	35.65%
Dividend Yield	-	-	5.60%	3.29%	3.24%	3.20%	2.42%	3.20%	2.90%	1.97%	1.92%	3.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,116.00
(-) Cash Dividends Paid (M)	6,282.00
(=) Cash Retained (M)	834.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,423.20	889.50	533.70
Cash Retained (M)	834.00	834.00	834.00
(-) Cash Required (M)	-1,423.20	-889.50	-533.70
(=) Excess Retained (M)	-589.20	-55.50	300.30
(/) Shares Outstanding (M)	62.73	62.73	62.73
(=) Excess Retained per Share	-9.39	-0.88	4.79
LTM Dividend per Share	100.14	100.14	100.14
(+) Excess Retained per Share	-9.39	-0.88	4.79
(=) Adjusted Dividend	90.75	99.26	104.93
WACC / Discount Rate	6.46%	6.46%	6.46%
Growth Rate	-0.18%	0.82%	1.82%
Fair Value	$1,364.75	$1,775.06	$2,303.73
Upside / Downside	-24.81%	-2.20%	26.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,116.00	7,174.67	7,233.82	7,293.46	7,353.59	7,414.22	7,636.64
Payout Ratio	88.28%	88.62%	88.97%	89.31%	89.66%	90.00%	92.50%
Projected Dividends (M)	6,282.00	6,358.47	6,435.78	6,513.93	6,592.93	6,672.79	7,063.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.46%	6.46%	6.46%
Growth Rate	-0.18%	0.82%	1.82%
Year 1 PV (M)	5,913.28	5,972.51	6,031.75
Year 2 PV (M)	5,566.11	5,678.19	5,791.38
Year 3 PV (M)	5,239.25	5,398.29	5,560.51
Year 4 PV (M)	4,931.51	5,132.11	5,338.77
Year 5 PV (M)	4,641.78	4,878.98	5,125.79
PV of Terminal Value (M)	141,925.98	149,178.62	156,724.77
Equity Value (M)	168,217.92	176,238.71	184,572.97
Shares Outstanding (M)	62.73	62.73	62.73
Fair Value	$2,681.55	$2,809.41	$2,942.27
Upside / Downside	47.74%	54.79%	62.11%

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

San-Ai Obbli Co., Ltd. (8097.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener