DDM Analysis: 8233.T

Valuation Snapshot

Stable Growth	$4,424.58 - $22,834.91	$8,990.00
Multi-Stage	$2,498.86 - $2,734.84	$2,614.69
Blended Fair Value	$5,802.34
Current Price	$1,331.00
Upside	335.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.35%	7.36%	18.71	13.49	11.04	11.04	11.04	11.44	11.57	11.57	11.57	10.68
YoY Growth	-	-	38.72%	22.19%	0.00%	0.00%	-3.47%	-1.14%	0.00%	0.00%	8.37%	16.08%
Dividend Yield	-	-	1.62%	1.04%	1.18%	1.72%	1.77%	2.18%	2.01%	1.27%	1.12%	1.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	41,666.00
(-) Cash Dividends Paid (M)	7,571.00
(=) Cash Retained (M)	34,095.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,333.20	5,208.25	3,124.95
Cash Retained (M)	34,095.00	34,095.00	34,095.00
(-) Cash Required (M)	-8,333.20	-5,208.25	-3,124.95
(=) Excess Retained (M)	25,761.80	28,886.75	30,970.05
(/) Shares Outstanding (M)	362.42	362.42	362.42
(=) Excess Retained per Share	71.08	79.71	85.45
LTM Dividend per Share	20.89	20.89	20.89
(+) Excess Retained per Share	71.08	79.71	85.45
(=) Adjusted Dividend	91.97	100.60	106.35
WACC / Discount Rate	7.55%	7.55%	7.55%
Growth Rate	5.36%	6.36%	7.36%
Fair Value	$4,424.58	$8,990.00	$22,834.91
Upside / Downside	232.42%	575.43%	1,615.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	41,666.00	44,316.96	47,136.59	50,135.61	53,325.44	56,718.23	58,419.77
Payout Ratio	18.17%	32.54%	46.90%	61.27%	75.63%	90.00%	92.50%
Projected Dividends (M)	7,571.00	14,419.21	22,108.20	30,717.22	40,332.24	51,046.40	54,038.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.55%	7.55%	7.55%
Growth Rate	5.36%	6.36%	7.36%
Year 1 PV (M)	13,280.61	13,406.66	13,532.71
Year 2 PV (M)	18,754.55	19,112.24	19,473.31
Year 3 PV (M)	24,000.04	24,689.90	25,392.86
Year 4 PV (M)	29,024.12	30,141.78	31,291.42
Year 5 PV (M)	33,833.62	35,469.97	37,169.03
PV of Terminal Value (M)	786,731.81	824,781.82	864,290.01
Equity Value (M)	905,624.76	947,602.38	991,149.34
Shares Outstanding (M)	362.42	362.42	362.42
Fair Value	$2,498.86	$2,614.69	$2,734.84
Upside / Downside	87.74%	96.45%	105.47%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 56 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
028050.KS	Samsung Engineering Co., Ltd.	2.84%	$661.03	23.31%
097520.KS	MCNEX Co., Ltd	2.84%	$823.52	19.44%
6187.TWO	All Ring Tech Co., Ltd.	2.84%	$10.58	64.87%
CBAV3.SA	Companhia Brasileira de Alumínio	2.84%	$0.20	55.55%
CWB.TO	Canadian Western Bank	2.84%	$1.61	52.64%
GEPA3.SA	Rio Paranapanema Energia S.A.	2.84%	$0.85	18.05%
VRANDA.BK	Veranda Resort Public Company Limited	2.84%	$0.13	60.80%
002823.SZ	Shenzhen Kaizhong Precision Technology Co., Ltd.	2.83%	$0.45	63.43%
002831.SZ	ShenZhen YUTO Packaging Technology Co., Ltd.	2.83%	$0.81	49.61%
006360.KS	GS Engineering & Construction Corporation	2.83%	$532.69	91.52%
AEFES.IS	Anadolu Efes Biracilik ve Malt Sanayii Anonim Sirketi	2.83%	$0.45	25.40%
BTPN.JK	PT Bank SMBC Indonesia Tbk	2.83%	$60.33	24.97%
NHY.OL	Norsk Hydro ASA	2.83%	$2.25	46.34%
OSP2.DE	USU Software AG	2.83%	$0.52	91.56%
000850.KS	Hwacheon Machine Tool Co. Ltd	2.82%	$1,050.00	33.65%
2205.HK	Kangqiao Service Group Limited	2.82%	$0.04	36.89%
2458.HK	Gala Technology Holding Limited	2.82%	$0.18	14.30%
688526.SS	Wuhan Keqian Biology Co.,Ltd	2.82%	$0.43	43.47%
7148.KL	Duopharma Biotech Berhad	2.82%	$0.04	40.32%
8438.TW	Amia Co.,Ltd	2.82%	$1.30	78.73%
9304.T	The Shibusawa Warehouse Co., Ltd.	2.82%	$35.90	36.66%
SANOFI.BO	Sanofi India Limited	2.82%	$117.02	81.35%
9742.T	INES Corporation	2.81%	$54.87	87.98%
CNH	CNH Industrial N.V.	2.81%	$0.26	55.11%
FLUG-B.CO	Flügger group A/S	2.81%	$8.95	46.55%
LNF.TO	Leon's Furniture Limited	2.81%	$0.79	31.40%
2071.TWO	Chen Nan Iron Wire Co.,Ltd	2.80%	$0.43	12.28%
298690.KS	Air Busan Co., Ltd.	2.80%	$49.26	10.96%
6004.SR	CATRION Catering Holding Company	2.80%	$2.29	55.90%
603105.SS	Zhejiang Sunoren Solar Technology Co.,Ltd.	2.80%	$0.26	66.36%
6953.TWO	Gudeng Equipment Co., Ltd.	2.80%	$5.99	78.26%
7752.T	Ricoh Company, Ltd.	2.80%	$38.53	35.99%
8058.T	Mitsubishi Corporation	2.80%	$100.52	49.75%
9433.T	KDDI Corporation	2.80%	$75.80	40.77%
MTEL.JK	PT Dayamitra Telekomunikasi Tbk.	2.80%	$18.45	70.48%
2027.TW	Ta Chen Stainless Pipe Co., Ltd.	2.79%	$1.00	38.56%
5032.KL	Bintulu Port Holdings Berhad	2.79%	$0.15	50.65%
600801.SS	Huaxin Cement Co., Ltd.	2.79%	$0.68	48.06%
6750.T	Elecom Co., Ltd.	2.79%	$47.98	38.00%
9607.SR	ASG Plastic Factory Co.	2.79%	$1.20	28.09%
BNII.JK	PT Bank Maybank Indonesia Tbk	2.79%	$5.86	28.55%
BTPS.JK	PT Bank BTPN Syariah Tbk	2.79%	$33.70	22.52%
GLOBAL-R.BK	Siam Global House Public Company Limited	2.79%	$0.18	46.58%
JST.DE	JOST Werke AG	2.79%	$1.50	76.92%
KMDA	Kamada Ltd.	2.79%	$0.20	56.42%
PSSA3.SA	Porto Seguro S.A.	2.79%	$1.34	27.11%
000950.KS	Chonbang Co., Ltd.	2.78%	$1,000.76	3.75%
001338.SZ	GDH Supertime Group Company Limited	2.78%	$0.34	50.86%
082920.KQ	VITZROCELL Co.,Ltd.	2.78%	$459.92	17.96%
600469.SS	Aeolus Tyre Co., Ltd.	2.78%	$0.19	61.56%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Takashimaya Company, Limited (8233.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener