DDM Analysis: 6750.T

Valuation Snapshot

Stable Growth	$1,240.39 - $1,926.15	$1,557.49
Multi-Stage	$1,373.56 - $1,499.93	$1,435.59
Blended Fair Value	$1,496.54
Current Price	$1,810.00
Upside	-17.32%
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	7.85%	13.33%	47.26	45.87	42.60	43.89	37.22	32.39	29.55	24.13	23.11	17.81
YoY Growth	-	-	3.04%	7.67%	-2.94%	17.91%	14.92%	9.63%	22.43%	4.43%	29.78%	31.64%
Dividend Yield	-	-	2.61%	2.82%	2.93%	2.88%	1.79%	1.23%	1.59%	1.86%	2.03%	1.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,641.00
(-) Cash Dividends Paid (M)	3,664.00
(=) Cash Retained (M)	5,977.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,928.20	1,205.13	723.08
Cash Retained (M)	5,977.00	5,977.00	5,977.00
(-) Cash Required (M)	-1,928.20	-1,205.13	-723.08
(=) Excess Retained (M)	4,048.80	4,771.88	5,253.93
(/) Shares Outstanding (M)	76.78	76.78	76.78
(=) Excess Retained per Share	52.73	62.15	68.43
LTM Dividend per Share	47.72	47.72	47.72
(+) Excess Retained per Share	52.73	62.15	68.43
(=) Adjusted Dividend	100.45	109.87	116.15
WACC / Discount Rate	10.83%	10.83%	10.83%
Growth Rate	2.52%	3.52%	4.52%
Fair Value	$1,240.39	$1,557.49	$1,926.15
Upside / Downside	-31.47%	-13.95%	6.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,641.00	9,980.70	10,332.38	10,696.44	11,073.33	11,463.51	11,807.41
Payout Ratio	38.00%	48.40%	58.80%	69.20%	79.60%	90.00%	92.50%
Projected Dividends (M)	3,664.00	4,831.01	6,075.71	7,402.12	8,814.47	10,317.16	10,921.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.83%	10.83%	10.83%
Growth Rate	2.52%	3.52%	4.52%
Year 1 PV (M)	4,316.97	4,359.08	4,401.19
Year 2 PV (M)	4,851.54	4,946.65	5,042.68
Year 3 PV (M)	5,281.79	5,437.85	5,596.96
Year 4 PV (M)	5,620.34	5,842.85	6,071.90
Year 5 PV (M)	5,878.52	6,170.85	6,474.71
PV of Terminal Value (M)	79,514.50	83,468.75	87,578.78
Equity Value (M)	105,463.66	110,226.04	115,166.22
Shares Outstanding (M)	76.78	76.78	76.78
Fair Value	$1,373.56	$1,435.59	$1,499.93
Upside / Downside	-24.11%	-20.69%	-17.13%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 62 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
5139.KL	AEON Credit Service (M) Berhad	2.49%	$0.14	21.23%
MOBA.OL	Morrow Bank ASA	2.49%	$0.40	35.32%
NOKIA.HE	Nokia Oyj	2.49%	$0.14	65.00%
SUNI.JK	PT Sunindo Pratama Tbk	2.49%	$20.78	27.09%
TIPCO.BK	Tipco Foods Public Company Limited	2.49%	$0.19	33.58%
003220.KS	Daewon Pharmaceutical Co., Ltd.	2.48%	$297.36	78.76%
081000.KS	Iljin Diamond Co.,Ltd	2.48%	$298.16	39.09%
2489.HK	Persistence Resources Group Ltd	2.48%	$0.03	48.82%
2755.TWO	YoungQin International Co., Ltd.	2.48%	$2.90	54.00%
5474.TWO	Yuan High-Tech Development Co., Ltd.	2.48%	$3.99	63.53%
6665.TWO	Healthconn Corp.	2.48%	$0.51	86.65%
7276.T	Koito Manufacturing Co., Ltd.	2.48%	$57.37	33.13%
BREB.BR	Brederode S.A.	2.48%	$2.66	20.88%
ICBP.JK	PT Indofood CBP Sukses Makmur Tbk	2.48%	$200.00	25.69%
ILU.AX	Iluka Resources Limited	2.48%	$0.15	13.66%
LOXLEY.BK	Loxley Public Company Limited	2.48%	$0.03	32.70%
203450.KQ	UNION biometrics Co., Ltd.	2.47%	$77.45	17.43%
300138.SZ	ChenGuang Biotech Group Co., Ltd.	2.47%	$0.31	44.10%
600854.SS	Jiangsu chunlan refrigerating equipment stock co.,ltd.	2.47%	$0.12	53.56%
601108.SS	Caitong Securities Co.,Ltd.	2.47%	$0.22	38.34%
ACTINVRB.MX	Corporación Actinver, S. A. B. de C. V.	2.47%	$0.55	16.64%
ALCIS.PA	Catering International & Services S.A.	2.47%	$0.34	26.64%
QBR-A.TO	Quebecor Inc.	2.47%	$1.37	38.63%
U13.SI	United Overseas Insurance Limited	2.47%	$0.19	47.92%
002415.SZ	Hangzhou Hikvision Digital Technology Co., Ltd.	2.46%	$0.74	51.16%
2897.T	Nissin Foods Holdings Co.,Ltd.	2.46%	$71.75	42.73%
300144.SZ	Songcheng Performance Development Co.,Ltd	2.46%	$0.20	66.36%
300257.SZ	Kaishan Group Co., Ltd.	2.46%	$0.35	85.09%
4452.T	Kao Corporation	2.46%	$153.90	58.66%
6530.TWO	Axcen Photonics Corporation	2.46%	$1.53	82.52%
6571.T	QB Net Holdings Co.,Ltd.	2.46%	$34.31	43.61%
7298.T	Yachiyo Industry Co., Ltd.	2.46%	$34.07	16.58%
2478.TW	TA-I Technology Co., Ltd.	2.45%	$1.52	53.44%
603305.SS	Ningbo Xusheng Auto Technology Co., Ltd.	2.45%	$0.40	98.16%
603919.SS	JINHUI LIQUOR Co.,Ltd.	2.45%	$0.50	65.59%
688616.SS	Hangzhou Xili Intelligent Technology Co.,Ltd	2.45%	$0.30	55.59%
KALMAR.HE	Kalmar Oyj	2.45%	$1.00	44.14%
TOWR.JK	PT Sarana Menara Nusantara Tbk.	2.45%	$14.34	23.50%
VIVT3.SA	Telefônica Brasil S.A.	2.45%	$0.80	42.63%
103140.KS	Poongsan Corporation	2.44%	$2,600.49	39.75%
300017.SZ	Wangsu Science & Technology Co.,Ltd.	2.44%	$0.25	72.18%
3086.T	J. Front Retailing Co., Ltd.	2.44%	$53.53	43.66%
600182.SS	Giti Tire Corporation	2.44%	$0.37	89.97%
600785.SS	Yinchuan Xinhua Commercial (Group) Co., Ltd.	2.44%	$0.33	55.95%
601636.SS	Zhuzhou Kibing Group Co.,Ltd	2.44%	$0.15	64.94%
ELET5.SA	Centrais Elétricas Brasileiras S.A. - Eletrobrás	2.44%	$1.92	63.99%
LISN.SW	Chocoladefabriken Lindt & Sprüngli AG	2.44%	$2,845.60	50.18%
SCA-A.ST	Svenska Cellulosa Aktiebolaget SCA (publ)	2.44%	$3.00	59.52%
000858.SZ	Wuliangye Yibin Co.,Ltd.	2.43%	$2.58	35.17%
002328.SZ	Shanghai Xinpeng Industry Co.,Ltd.	2.43%	$0.16	82.89%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Elecom Co., Ltd. (6750.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener