DDM Analysis: 8951.T

Valuation Snapshot

Stable Growth	$217,364.65 - $582,374.38	$333,405.90
Multi-Stage	$194,589.70 - $212,830.68	$203,542.21
Blended Fair Value	$268,474.05
Current Price	$132,900.00
Upside	102.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.27%	6.15%	4,915.85	4,599.65	4,996.60	4,406.94	3,651.50	3,460.69	3,157.09	2,987.04	2,727.87	2,568.04
YoY Growth	-	-	6.87%	-7.94%	13.38%	20.69%	5.51%	9.62%	5.69%	9.50%	6.22%	-5.11%
Dividend Yield	-	-	4.02%	3.76%	4.25%	3.29%	3.05%	2.18%	2.28%	2.71%	2.11%	2.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	79,312.40
(-) Cash Dividends Paid (M)	41,809.00
(=) Cash Retained (M)	37,503.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,862.48	9,914.05	5,948.43
Cash Retained (M)	37,503.40	37,503.40	37,503.40
(-) Cash Required (M)	-15,862.48	-9,914.05	-5,948.43
(=) Excess Retained (M)	21,640.92	27,589.35	31,554.97
(/) Shares Outstanding (M)	8.50	8.50	8.50
(=) Excess Retained per Share	2,544.50	3,243.90	3,710.17
LTM Dividend per Share	4,915.82	4,915.82	4,915.82
(+) Excess Retained per Share	2,544.50	3,243.90	3,710.17
(=) Adjusted Dividend	7,460.32	8,159.72	8,625.99
WACC / Discount Rate	7.60%	7.60%	7.60%
Growth Rate	4.03%	5.03%	6.03%
Fair Value	$217,364.65	$333,405.90	$582,374.38
Upside / Downside	63.56%	150.87%	338.20%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	79,312.40	83,302.14	87,492.58	91,893.82	96,516.46	101,371.63	104,412.78
Payout Ratio	52.71%	60.17%	67.63%	75.09%	82.54%	90.00%	92.50%
Projected Dividends (M)	41,809.00	50,124.12	59,170.01	68,999.15	79,667.45	91,234.47	96,581.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.60%	7.60%	7.60%
Growth Rate	4.03%	5.03%	6.03%
Year 1 PV (M)	46,139.84	46,583.36	47,026.88
Year 2 PV (M)	50,137.22	51,105.75	52,083.54
Year 3 PV (M)	53,818.51	55,385.48	56,982.57
Year 4 PV (M)	57,200.28	59,431.56	61,727.50
Year 5 PV (M)	60,298.36	63,252.73	66,321.78
PV of Terminal Value (M)	1,387,389.05	1,455,365.30	1,525,980.26
Equity Value (M)	1,654,983.25	1,731,124.17	1,810,122.52
Shares Outstanding (M)	8.50	8.50	8.50
Fair Value	$194,589.70	$203,542.21	$212,830.68
Upside / Downside	46.42%	53.15%	60.14%

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

Nippon Building Fund Incorporation (8951.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener