DDM Analysis: 8424.T

Valuation Snapshot

Stable Growth	$50,636.50 - $59,658.37	$55,908.63
Multi-Stage	$24,009.40 - $26,331.49	$25,148.85
Blended Fair Value	$40,528.74
Current Price	$4,425.00
Upside	815.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.53%	19.99%	157.30	126.95	104.37	86.64	71.60	70.13	52.22	46.16	37.42	29.69
YoY Growth	-	-	23.91%	21.63%	20.46%	21.00%	2.10%	34.29%	13.15%	23.35%	26.04%	16.72%
Dividend Yield	-	-	4.03%	3.08%	2.84%	3.38%	3.06%	3.51%	2.56%	1.82%	1.75%	2.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,089.00
(-) Cash Dividends Paid (M)	14,205.00
(=) Cash Retained (M)	12,884.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,417.80	3,386.13	2,031.68
Cash Retained (M)	12,884.00	12,884.00	12,884.00
(-) Cash Required (M)	-5,417.80	-3,386.13	-2,031.68
(=) Excess Retained (M)	7,466.20	9,497.88	10,852.33
(/) Shares Outstanding (M)	90.30	90.30	90.30
(=) Excess Retained per Share	82.68	105.18	120.18
LTM Dividend per Share	157.30	157.30	157.30
(+) Excess Retained per Share	82.68	105.18	120.18
(=) Adjusted Dividend	239.98	262.48	277.48
WACC / Discount Rate	4.32%	4.32%	4.32%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$50,636.50	$55,908.63	$59,658.37
Upside / Downside	1,044.33%	1,163.47%	1,248.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,089.00	28,849.79	30,725.02	32,722.15	34,849.09	37,114.28	38,227.71
Payout Ratio	52.44%	59.95%	67.46%	74.98%	82.49%	90.00%	92.50%
Projected Dividends (M)	14,205.00	17,295.62	20,728.01	24,533.53	28,746.19	33,402.85	35,360.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.32%	4.32%	4.32%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	16,423.20	16,578.87	16,734.54
Year 2 PV (M)	18,689.62	19,045.61	19,404.95
Year 3 PV (M)	21,005.09	21,608.07	22,222.48
Year 4 PV (M)	23,370.41	24,269.17	25,193.61
Year 5 PV (M)	25,786.42	27,031.91	28,325.07
PV of Terminal Value (M)	2,062,844.44	2,162,480.60	2,265,930.07
Equity Value (M)	2,168,119.18	2,271,014.23	2,377,810.72
Shares Outstanding (M)	90.30	90.30	90.30
Fair Value	$24,009.40	$25,148.85	$26,331.49
Upside / Downside	442.59%	468.34%	495.06%

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

Fuyo General Lease Co., Ltd. (8424.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener