DDM Analysis: 3355.T

Valuation Snapshot

Stable Growth	$21,681.30 - $41,117.87	$38,532.31
Multi-Stage	$7,076.91 - $7,754.43	$7,409.40
Blended Fair Value	$22,970.85
Current Price	$1,483.00
Upside	1,448.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.82%	19.45%	67.92	30.15	25.14	21.14	20.15	19.15	17.87	18.04	18.05	16.41
YoY Growth	-	-	125.31%	19.92%	18.93%	4.88%	5.24%	7.15%	-0.95%	-0.03%	10.00%	42.86%
Dividend Yield	-	-	5.13%	2.29%	2.88%	2.19%	2.86%	4.32%	1.91%	1.62%	2.18%	2.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,072.92
(-) Cash Dividends Paid (M)	1,111.14
(=) Cash Retained (M)	2,961.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	814.58	509.11	305.47
Cash Retained (M)	2,961.78	2,961.78	2,961.78
(-) Cash Required (M)	-814.58	-509.11	-305.47
(=) Excess Retained (M)	2,147.19	2,452.66	2,656.31
(/) Shares Outstanding (M)	19.64	19.64	19.64
(=) Excess Retained per Share	109.35	124.90	135.27
LTM Dividend per Share	56.58	56.58	56.58
(+) Excess Retained per Share	109.35	124.90	135.27
(=) Adjusted Dividend	165.93	181.49	191.86
WACC / Discount Rate	5.96%	5.96%	5.96%
Growth Rate	5.16%	6.16%	7.16%
Fair Value	$21,681.30	$38,532.31	$41,117.87
Upside / Downside	1,361.99%	2,498.27%	2,672.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,072.92	4,323.72	4,589.96	4,872.60	5,172.65	5,491.16	5,655.90
Payout Ratio	27.28%	39.82%	52.37%	64.91%	77.46%	90.00%	92.50%
Projected Dividends (M)	1,111.14	1,721.92	2,403.70	3,162.93	4,006.54	4,942.05	5,231.71

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.96%	5.96%	5.96%
Growth Rate	5.16%	6.16%	7.16%
Year 1 PV (M)	1,609.72	1,625.03	1,640.33
Year 2 PV (M)	2,100.66	2,140.80	2,181.32
Year 3 PV (M)	2,584.05	2,658.47	2,734.31
Year 4 PV (M)	3,059.97	3,178.04	3,299.49
Year 5 PV (M)	3,528.52	3,699.52	3,877.08
PV of Terminal Value (M)	126,084.75	132,194.88	138,539.64
Equity Value (M)	138,967.66	145,496.73	152,272.17
Shares Outstanding (M)	19.64	19.64	19.64
Fair Value	$7,076.91	$7,409.40	$7,754.43
Upside / Downside	377.20%	399.62%	422.89%

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

Kuriyama Holdings Corporation (3355.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener