DDM Analysis: 3355.T

Valuation Snapshot

Stable Growth	$21,681.30 - $41,117.87	$38,532.31
Multi-Stage	$7,076.91 - $7,754.43	$7,409.40
Blended Fair Value	$22,970.85
Current Price	$1,483.00
Upside	1,448.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.82%	19.45%	67.92	30.15	25.14	21.14	20.15	19.15	17.87	18.04	18.05	16.41
YoY Growth	-	-	125.31%	19.92%	18.93%	4.88%	5.24%	7.15%	-0.95%	-0.03%	10.00%	42.86%
Dividend Yield	-	-	5.13%	2.29%	2.88%	2.19%	2.86%	4.32%	1.91%	1.62%	2.18%	2.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,072.92
(-) Cash Dividends Paid (M)	1,111.14
(=) Cash Retained (M)	2,961.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	814.58	509.11	305.47
Cash Retained (M)	2,961.78	2,961.78	2,961.78
(-) Cash Required (M)	-814.58	-509.11	-305.47
(=) Excess Retained (M)	2,147.19	2,452.66	2,656.31
(/) Shares Outstanding (M)	19.64	19.64	19.64
(=) Excess Retained per Share	109.35	124.90	135.27
LTM Dividend per Share	56.58	56.58	56.58
(+) Excess Retained per Share	109.35	124.90	135.27
(=) Adjusted Dividend	165.93	181.49	191.86
WACC / Discount Rate	5.96%	5.96%	5.96%
Growth Rate	5.16%	6.16%	7.16%
Fair Value	$21,681.30	$38,532.31	$41,117.87
Upside / Downside	1,361.99%	2,498.27%	2,672.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,072.92	4,323.72	4,589.96	4,872.60	5,172.65	5,491.16	5,655.90
Payout Ratio	27.28%	39.82%	52.37%	64.91%	77.46%	90.00%	92.50%
Projected Dividends (M)	1,111.14	1,721.92	2,403.70	3,162.93	4,006.54	4,942.05	5,231.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.96%	5.96%	5.96%
Growth Rate	5.16%	6.16%	7.16%
Year 1 PV (M)	1,609.72	1,625.03	1,640.33
Year 2 PV (M)	2,100.66	2,140.80	2,181.32
Year 3 PV (M)	2,584.05	2,658.47	2,734.31
Year 4 PV (M)	3,059.97	3,178.04	3,299.49
Year 5 PV (M)	3,528.52	3,699.52	3,877.08
PV of Terminal Value (M)	126,084.75	132,194.88	138,539.64
Equity Value (M)	138,967.66	145,496.73	152,272.17
Shares Outstanding (M)	19.64	19.64	19.64
Fair Value	$7,076.91	$7,409.40	$7,754.43
Upside / Downside	377.20%	399.62%	422.89%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Kuriyama Holdings Corporation (3355.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener