DDM Analysis: 4507.T

Valuation Snapshot

Stable Growth	$2,684.44 - $4,667.57	$3,533.66
Multi-Stage	$2,606.25 - $2,847.65	$2,724.74
Blended Fair Value	$3,129.20
Current Price	$2,591.50
Upside	20.75%
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	9.37%	11.73%	57.23	51.56	42.47	38.95	38.23	36.57	32.48	28.48	25.99	21.41
YoY Growth	-	-	10.99%	21.40%	9.04%	1.90%	4.52%	12.60%	14.05%	9.60%	21.39%	13.42%
Dividend Yield	-	-	2.21%	2.48%	2.10%	1.70%	1.98%	1.63%	1.54%	1.50%	1.25%	1.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	170,843.00
(-) Cash Dividends Paid (M)	52,476.00
(=) Cash Retained (M)	118,367.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34,168.60	21,355.38	12,813.23
Cash Retained (M)	118,367.00	118,367.00	118,367.00
(-) Cash Required (M)	-34,168.60	-21,355.38	-12,813.23
(=) Excess Retained (M)	84,198.40	97,011.63	105,553.78
(/) Shares Outstanding (M)	850.93	850.93	850.93
(=) Excess Retained per Share	98.95	114.01	124.05
LTM Dividend per Share	61.67	61.67	61.67
(+) Excess Retained per Share	98.95	114.01	124.05
(=) Adjusted Dividend	160.62	175.68	185.71
WACC / Discount Rate	9.95%	9.95%	9.95%
Growth Rate	3.75%	4.75%	5.75%
Fair Value	$2,684.44	$3,533.66	$4,667.57
Upside / Downside	3.59%	36.36%	80.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	170,843.00	178,952.64	187,447.24	196,345.06	205,665.24	215,427.84	221,890.67
Payout Ratio	30.72%	42.57%	54.43%	66.29%	78.14%	90.00%	92.50%
Projected Dividends (M)	52,476.00	76,185.04	102,026.69	130,150.01	160,713.37	193,885.05	205,248.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.95%	9.95%	9.95%
Growth Rate	3.75%	4.75%	5.75%
Year 1 PV (M)	68,626.41	69,287.89	69,949.37
Year 2 PV (M)	82,786.02	84,389.64	86,008.64
Year 3 PV (M)	95,128.14	97,905.52	100,736.44
Year 4 PV (M)	105,812.86	109,951.88	114,211.15
Year 5 PV (M)	114,987.96	120,637.59	126,507.12
PV of Terminal Value (M)	1,750,384.66	1,836,385.10	1,925,733.13
Equity Value (M)	2,217,726.06	2,318,557.62	2,423,145.86
Shares Outstanding (M)	850.93	850.93	850.93
Fair Value	$2,606.25	$2,724.74	$2,847.65
Upside / Downside	0.57%	5.14%	9.88%

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

Shionogi & Co., Ltd. (4507.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener