DDM Analysis: 3132.T

Valuation Snapshot

Stable Growth	$11,992.85 - $29,790.49	$27,918.05
Multi-Stage	$4,376.13 - $4,786.40	$4,577.51
Blended Fair Value	$16,247.78
Current Price	$1,941.00
Upside	737.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	33.73%	28.93%	90.47	62.93	52.18	27.11	20.77	21.15	24.17	12.95	22.42	8.37
YoY Growth	-	-	43.76%	20.60%	92.48%	30.55%	-1.81%	-12.49%	86.64%	-42.25%	167.95%	17.40%
Dividend Yield	-	-	4.66%	2.78%	2.64%	3.11%	2.33%	4.09%	4.71%	2.09%	4.10%	2.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,340.00
(-) Cash Dividends Paid (M)	12,581.00
(=) Cash Retained (M)	9,759.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,468.00	2,792.50	1,675.50
Cash Retained (M)	9,759.00	9,759.00	9,759.00
(-) Cash Required (M)	-4,468.00	-2,792.50	-1,675.50
(=) Excess Retained (M)	5,291.00	6,966.50	8,083.50
(/) Shares Outstanding (M)	149.14	149.14	149.14
(=) Excess Retained per Share	35.48	46.71	54.20
LTM Dividend per Share	84.36	84.36	84.36
(+) Excess Retained per Share	35.48	46.71	54.20
(=) Adjusted Dividend	119.84	131.07	138.56
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$11,992.85	$27,918.05	$29,790.49
Upside / Downside	517.87%	1,338.33%	1,434.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,340.00	23,792.10	25,338.59	26,985.59	28,739.66	30,607.74	31,525.97
Payout Ratio	56.32%	63.05%	69.79%	76.53%	83.26%	90.00%	92.50%
Projected Dividends (M)	12,581.00	15,001.59	17,683.70	20,651.11	23,929.56	27,546.96	29,161.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.55%	6.55%	6.55%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,946.64	14,078.84	14,211.03
Year 2 PV (M)	15,284.03	15,575.15	15,869.01
Year 3 PV (M)	16,593.59	17,069.93	17,555.30
Year 4 PV (M)	17,875.74	18,563.19	19,270.28
Year 5 PV (M)	19,130.90	20,054.93	21,014.32
PV of Terminal Value (M)	569,811.97	597,334.10	625,909.57
Equity Value (M)	652,642.87	682,676.13	713,829.52
Shares Outstanding (M)	149.14	149.14	149.14
Fair Value	$4,376.13	$4,577.51	$4,786.40
Upside / Downside	125.46%	135.83%	146.59%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Macnica Fuji Electronics Holdings, Inc. (3132.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener