DDM Analysis: 6902.T

Valuation Snapshot

Stable Growth	$23,854.31 - $28,104.42	$26,337.95
Multi-Stage	$19,935.13 - $21,876.72	$20,887.80
Blended Fair Value	$23,612.87
Current Price	$1,950.50
Upside	1,110.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.72%	7.98%	63.15	51.09	46.46	40.54	37.96	37.96	36.86	34.23	33.24	34.28
YoY Growth	-	-	23.59%	9.98%	14.60%	6.80%	0.00%	2.98%	7.68%	2.99%	-3.04%	17.02%
Dividend Yield	-	-	3.24%	2.02%	1.93%	2.25%	2.00%	3.61%	3.18%	2.53%	2.80%	3.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	403,890.00
(-) Cash Dividends Paid (M)	183,308.00
(=) Cash Retained (M)	220,582.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80,778.00	50,486.25	30,291.75
Cash Retained (M)	220,582.00	220,582.00	220,582.00
(-) Cash Required (M)	-80,778.00	-50,486.25	-30,291.75
(=) Excess Retained (M)	139,804.00	170,095.75	190,290.25
(/) Shares Outstanding (M)	2,858.04	2,858.04	2,858.04
(=) Excess Retained per Share	48.92	59.51	66.58
LTM Dividend per Share	64.14	64.14	64.14
(+) Excess Retained per Share	48.92	59.51	66.58
(=) Adjusted Dividend	113.05	123.65	130.72
WACC / Discount Rate	-1.82%	-1.82%	-1.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$23,854.31	$26,337.95	$28,104.42
Upside / Downside	1,122.98%	1,250.32%	1,340.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	403,890.00	430,142.85	458,102.14	487,878.77	519,590.89	553,364.30	569,965.23
Payout Ratio	45.39%	54.31%	63.23%	72.15%	81.08%	90.00%	92.50%
Projected Dividends (M)	183,308.00	233,604.13	289,664.28	352,025.27	421,269.36	498,027.87	527,217.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.82%	-1.82%	-1.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	235,696.85	237,930.94	240,165.04
Year 2 PV (M)	294,877.38	300,493.97	306,163.54
Year 3 PV (M)	361,571.03	371,950.43	382,526.60
Year 4 PV (M)	436,569.02	453,358.24	470,627.10
Year 5 PV (M)	520,738.82	545,890.70	572,005.20
PV of Terminal Value (M)	55,125,990.20	57,788,596.14	60,553,106.28
Equity Value (M)	56,975,443.31	59,698,220.42	62,524,593.76
Shares Outstanding (M)	2,858.04	2,858.04	2,858.04
Fair Value	$19,935.13	$20,887.80	$21,876.72
Upside / Downside	922.05%	970.89%	1,021.60%

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

DENSO Corporation (6902.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener