DDM Analysis: 3492.T

Valuation Snapshot

Stable Growth	$112,214.67 - $177,969.39	$142,191.62
Multi-Stage	$247,182.11 - $271,441.86	$259,077.08
Blended Fair Value	$200,634.35
Current Price	$85,300.00
Upside	135.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	24.60%	0.00%	4,721.37	4,515.44	4,243.38	3,697.21	4,343.62	1,571.99	0.00	0.00	0.00	0.00
YoY Growth	-	-	4.56%	6.41%	14.77%	-14.88%	176.31%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.02%	4.69%	3.96%	3.28%	5.12%	1.32%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,504.09
(-) Cash Dividends Paid (M)	7,493.51
(=) Cash Retained (M)	1,010.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,700.82	1,063.01	637.81
Cash Retained (M)	1,010.58	1,010.58	1,010.58
(-) Cash Required (M)	-1,700.82	-1,063.01	-637.81
(=) Excess Retained (M)	-690.23	-52.43	372.78
(/) Shares Outstanding (M)	0.77	0.77	0.77
(=) Excess Retained per Share	-900.78	-68.42	486.49
LTM Dividend per Share	9,779.29	9,779.29	9,779.29
(+) Excess Retained per Share	-900.78	-68.42	486.49
(=) Adjusted Dividend	8,878.51	9,710.87	10,265.78
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-1.33%	-0.33%	0.67%
Fair Value	$112,214.67	$142,191.62	$177,969.39
Upside / Downside	31.55%	66.70%	108.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,504.09	8,476.37	8,448.73	8,421.18	8,393.72	8,366.35	8,617.34
Payout Ratio	88.12%	88.49%	88.87%	89.25%	89.62%	90.00%	92.50%
Projected Dividends (M)	7,493.51	7,501.01	7,508.38	7,515.62	7,522.73	7,529.72	7,971.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-1.33%	-0.33%	0.67%
Year 1 PV (M)	6,973.77	7,044.45	7,115.12
Year 2 PV (M)	6,489.97	6,622.18	6,755.72
Year 3 PV (M)	6,039.62	6,225.11	6,414.36
Year 4 PV (M)	5,620.42	5,851.75	6,090.14
Year 5 PV (M)	5,230.22	5,500.68	5,782.20
PV of Terminal Value (M)	159,052.56	167,277.08	175,838.37
Equity Value (M)	189,406.57	198,521.25	207,995.92
Shares Outstanding (M)	0.77	0.77	0.77
Fair Value	$247,182.11	$259,077.08	$271,441.86
Upside / Downside	189.78%	203.72%	218.22%

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

Analysis Mode

Ticker

Industry

Sector

MIRARTH Real Estate Investment Corporation (3492.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener