DDM Analysis: 4088.T

Valuation Snapshot

Stable Growth	$37,174.17 - $43,797.47	$41,044.64
Multi-Stage	$10,111.23 - $11,081.87	$10,587.56
Blended Fair Value	$25,816.10
Current Price	$2,153.00
Upside	1,099.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.49%	11.06%	65.99	61.97	56.94	48.93	45.69	35.06	34.35	31.75	23.95	24.81
YoY Growth	-	-	6.49%	8.83%	16.36%	7.11%	30.32%	2.05%	8.20%	32.58%	-3.45%	7.27%
Dividend Yield	-	-	3.07%	2.85%	2.86%	2.87%	2.67%	2.30%	1.86%	1.56%	1.16%	1.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,437.00
(-) Cash Dividends Paid (M)	16,608.00
(=) Cash Retained (M)	33,829.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,087.40	6,304.63	3,782.78
Cash Retained (M)	33,829.00	33,829.00	33,829.00
(-) Cash Required (M)	-10,087.40	-6,304.63	-3,782.78
(=) Excess Retained (M)	23,741.60	27,524.38	30,046.23
(/) Shares Outstanding (M)	229.02	229.02	229.02
(=) Excess Retained per Share	103.66	120.18	131.19
LTM Dividend per Share	72.52	72.52	72.52
(+) Excess Retained per Share	103.66	120.18	131.19
(=) Adjusted Dividend	176.18	192.70	203.71
WACC / Discount Rate	5.27%	5.27%	5.27%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$37,174.17	$41,044.64	$43,797.47
Upside / Downside	1,626.62%	1,806.39%	1,934.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,437.00	53,715.41	57,206.91	60,925.36	64,885.50	69,103.06	71,176.15
Payout Ratio	32.93%	44.34%	55.76%	67.17%	78.59%	90.00%	92.50%
Projected Dividends (M)	16,608.00	23,818.79	31,896.81	40,924.34	50,990.69	62,192.75	65,837.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.27%	5.27%	5.27%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	22,414.92	22,627.39	22,839.85
Year 2 PV (M)	28,247.66	28,785.70	29,328.81
Year 3 PV (M)	34,106.29	35,085.36	36,082.99
Year 4 PV (M)	39,990.91	41,528.85	43,110.72
Year 5 PV (M)	45,901.59	48,118.66	50,420.57
PV of Terminal Value (M)	2,145,049.69	2,248,656.39	2,356,228.37
Equity Value (M)	2,315,711.07	2,424,802.34	2,538,011.31
Shares Outstanding (M)	229.02	229.02	229.02
Fair Value	$10,111.23	$10,587.56	$11,081.87
Upside / Downside	369.63%	391.76%	414.72%

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

Air Water Inc. (4088.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener