DDM Analysis: 4523.T

Valuation Snapshot

Stable Growth	$2,039.00 - $3,413.17	$2,642.94
Multi-Stage	$5,648.69 - $6,215.11	$5,926.36
Blended Fair Value	$4,284.65
Current Price	$4,975.00
Upside	-13.88%
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	-0.13%	0.62%	161.50	162.82	162.74	162.68	162.65	162.58	152.33	152.23	152.14	152.00
YoY Growth	-	-	-0.81%	0.05%	0.03%	0.02%	0.04%	6.73%	0.07%	0.06%	0.09%	0.13%
Dividend Yield	-	-	3.89%	2.44%	1.67%	2.84%	1.49%	1.90%	2.43%	1.95%	2.45%	2.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,368.00
(-) Cash Dividends Paid (M)	45,151.00
(=) Cash Retained (M)	4,217.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,873.60	6,171.00	3,702.60
Cash Retained (M)	4,217.00	4,217.00	4,217.00
(-) Cash Required (M)	-9,873.60	-6,171.00	-3,702.60
(=) Excess Retained (M)	-5,656.60	-1,954.00	514.40
(/) Shares Outstanding (M)	282.01	282.01	282.01
(=) Excess Retained per Share	-20.06	-6.93	1.82
LTM Dividend per Share	160.11	160.11	160.11
(+) Excess Retained per Share	-20.06	-6.93	1.82
(=) Adjusted Dividend	140.05	153.18	161.93
WACC / Discount Rate	5.39%	5.39%	5.39%
Growth Rate	-1.38%	-0.38%	0.62%
Fair Value	$2,039.00	$2,642.94	$3,413.17
Upside / Downside	-59.02%	-46.88%	-31.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,368.00	49,181.00	48,994.71	48,809.12	48,624.24	48,440.06	49,893.26
Payout Ratio	91.46%	91.17%	90.87%	90.58%	90.29%	90.00%	92.50%
Projected Dividends (M)	45,151.00	44,836.56	44,523.85	44,212.87	43,903.61	43,596.05	46,151.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.39%	5.39%	5.39%
Growth Rate	-1.38%	-0.38%	0.62%
Year 1 PV (M)	42,114.42	42,541.46	42,968.49
Year 2 PV (M)	39,281.67	40,082.32	40,891.05
Year 3 PV (M)	36,639.07	37,764.95	38,913.66
Year 4 PV (M)	34,173.90	35,581.19	37,031.50
Year 5 PV (M)	31,874.26	33,523.36	35,240.02
PV of Terminal Value (M)	1,408,880.57	1,481,772.76	1,557,651.23
Equity Value (M)	1,592,963.89	1,671,266.04	1,752,695.96
Shares Outstanding (M)	282.01	282.01	282.01
Fair Value	$5,648.69	$5,926.36	$6,215.11
Upside / Downside	13.54%	19.12%	24.93%

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

Eisai Co., Ltd. (4523.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener