DDM Analysis: 6703.T

Valuation Snapshot

Stable Growth	$830.10 - $1,187.56	$1,005.31
Multi-Stage	$1,728.10 - $1,902.86	$1,813.74
Blended Fair Value	$1,409.53
Current Price	$1,614.00
Upside	-12.67%
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	-9.70%	-6.22%	29.82	19.90	29.83	19.90	49.68	49.66	29.99	49.84	49.78	49.74
YoY Growth	-	-	49.83%	-33.28%	49.88%	-59.94%	0.02%	65.59%	-39.82%	0.12%	0.07%	-12.26%
Dividend Yield	-	-	1.85%	1.92%	3.32%	2.69%	4.88%	4.78%	2.21%	4.02%	3.13%	3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,686.00
(-) Cash Dividends Paid (M)	3,882.00
(=) Cash Retained (M)	6,804.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,137.20	1,335.75	801.45
Cash Retained (M)	6,804.00	6,804.00	6,804.00
(-) Cash Required (M)	-2,137.20	-1,335.75	-801.45
(=) Excess Retained (M)	4,666.80	5,468.25	6,002.55
(/) Shares Outstanding (M)	86.72	86.72	86.72
(=) Excess Retained per Share	53.81	63.05	69.22
LTM Dividend per Share	44.76	44.76	44.76
(+) Excess Retained per Share	53.81	63.05	69.22
(=) Adjusted Dividend	98.58	107.82	113.98
WACC / Discount Rate	7.67%	7.67%	7.67%
Growth Rate	-3.76%	-2.76%	-1.76%
Fair Value	$830.10	$1,005.31	$1,187.56
Upside / Downside	-48.57%	-37.71%	-26.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,686.00	10,391.49	10,105.10	9,826.61	9,555.79	9,292.43	9,571.20
Payout Ratio	36.33%	47.06%	57.80%	68.53%	79.27%	90.00%	92.50%
Projected Dividends (M)	3,882.00	4,890.48	5,840.42	6,734.29	7,574.45	8,363.19	8,853.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.67%	7.67%	7.67%
Growth Rate	-3.76%	-2.76%	-1.76%
Year 1 PV (M)	4,495.26	4,541.96	4,588.67
Year 2 PV (M)	4,934.58	5,037.66	5,141.80
Year 3 PV (M)	5,230.00	5,394.72	5,562.86
Year 4 PV (M)	5,407.09	5,635.34	5,870.75
Year 5 PV (M)	5,487.67	5,778.74	6,082.04
PV of Terminal Value (M)	124,310.73	130,904.44	137,775.02
Equity Value (M)	149,865.33	157,292.87	165,021.15
Shares Outstanding (M)	86.72	86.72	86.72
Fair Value	$1,728.10	$1,813.74	$1,902.86
Upside / Downside	7.07%	12.38%	17.90%

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

Oki Electric Industry Co., Ltd. (6703.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener