DDM Analysis: 3591.T

Valuation Snapshot

Stable Growth	$1,701.08 - $2,533.03	$2,097.27
Multi-Stage	$2,543.39 - $2,785.32	$2,662.07
Blended Fair Value	$2,379.67
Current Price	$5,636.00
Upside	-57.78%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.17%	1.63%	105.47	99.79	81.91	48.23	48.19	94.73	92.88	142.59	89.73	81.57
YoY Growth	-	-	5.69%	21.82%	69.86%	0.08%	-49.13%	2.00%	-34.86%	58.91%	10.01%	-9.10%
Dividend Yield	-	-	2.12%	2.20%	2.83%	2.25%	1.92%	4.75%	3.27%	4.41%	2.95%	4.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,634.00
(-) Cash Dividends Paid (M)	5,293.00
(=) Cash Retained (M)	5,341.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,126.80	1,329.25	797.55
Cash Retained (M)	5,341.00	5,341.00	5,341.00
(-) Cash Required (M)	-2,126.80	-1,329.25	-797.55
(=) Excess Retained (M)	3,214.20	4,011.75	4,543.45
(/) Shares Outstanding (M)	51.80	51.80	51.80
(=) Excess Retained per Share	62.05	77.45	87.71
LTM Dividend per Share	102.18	102.18	102.18
(+) Excess Retained per Share	62.05	77.45	87.71
(=) Adjusted Dividend	164.24	179.63	189.90
WACC / Discount Rate	9.25%	9.25%	9.25%
Growth Rate	-0.37%	0.63%	1.63%
Fair Value	$1,701.08	$2,097.27	$2,533.03
Upside / Downside	-69.82%	-62.79%	-55.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,634.00	10,700.86	10,768.14	10,835.84	10,903.97	10,972.53	11,301.70
Payout Ratio	49.77%	57.82%	65.86%	73.91%	81.95%	90.00%	92.50%
Projected Dividends (M)	5,293.00	6,187.18	7,092.39	8,008.74	8,936.33	9,875.27	10,454.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.25%	9.25%	9.25%
Growth Rate	-0.37%	0.63%	1.63%
Year 1 PV (M)	5,607.16	5,663.44	5,719.72
Year 2 PV (M)	5,824.97	5,942.49	6,061.18
Year 3 PV (M)	5,960.95	6,142.25	6,327.19
Year 4 PV (M)	6,027.83	6,273.51	6,526.62
Year 5 PV (M)	6,036.72	6,345.83	6,667.46
PV of Terminal Value (M)	102,286.64	107,524.12	112,973.99
Equity Value (M)	131,744.27	137,891.64	144,276.17
Shares Outstanding (M)	51.80	51.80	51.80
Fair Value	$2,543.39	$2,662.07	$2,785.32
Upside / Downside	-54.87%	-52.77%	-50.58%

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

Wacoal Holdings Corp. (3591.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener