DDM Analysis: 5076.T

Valuation Snapshot

Stable Growth	$29,667.77 - $34,953.66	$32,756.69
Multi-Stage	$20,708.38 - $22,725.33	$21,698.03
Blended Fair Value	$27,227.36
Current Price	$1,539.00
Upside	1,669.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	35.16%	0.00%	61.17	73.99	38.56	25.69	13.09	13.56	10.93	9.57	7.01	5.74
YoY Growth	-	-	-17.33%	91.89%	50.07%	96.26%	-3.45%	24.01%	14.29%	36.48%	22.19%	0.00%
Dividend Yield	-	-	5.05%	5.68%	2.85%	2.66%	1.34%	1.39%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48,870.00
(-) Cash Dividends Paid (M)	17,037.00
(=) Cash Retained (M)	31,833.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,774.00	6,108.75	3,665.25
Cash Retained (M)	31,833.00	31,833.00	31,833.00
(-) Cash Required (M)	-9,774.00	-6,108.75	-3,665.25
(=) Excess Retained (M)	22,059.00	25,724.25	28,167.75
(/) Shares Outstanding (M)	278.05	278.05	278.05
(=) Excess Retained per Share	79.33	92.52	101.30
LTM Dividend per Share	61.27	61.27	61.27
(+) Excess Retained per Share	79.33	92.52	101.30
(=) Adjusted Dividend	140.61	153.79	162.58
WACC / Discount Rate	1.78%	1.78%	1.78%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$29,667.77	$32,756.69	$34,953.66
Upside / Downside	1,827.73%	2,028.44%	2,171.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48,870.00	52,046.55	55,429.58	59,032.50	62,869.61	66,956.14	68,964.82
Payout Ratio	34.86%	45.89%	56.92%	67.94%	78.97%	90.00%	92.50%
Projected Dividends (M)	17,037.00	23,883.90	31,548.92	40,109.48	49,649.63	60,260.52	63,792.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.78%	1.78%	1.78%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,245.27	23,465.61	23,685.94
Year 2 PV (M)	29,884.30	30,453.52	31,028.10
Year 3 PV (M)	36,977.29	38,038.77	39,120.38
Year 4 PV (M)	44,548.52	46,261.73	48,023.88
Year 5 PV (M)	52,623.47	55,165.20	57,804.21
PV of Terminal Value (M)	5,570,778.85	5,839,849.55	6,119,218.22
Equity Value (M)	5,758,057.69	6,033,234.37	6,318,880.73
Shares Outstanding (M)	278.05	278.05	278.05
Fair Value	$20,708.38	$21,698.03	$22,725.33
Upside / Downside	1,245.57%	1,309.88%	1,376.63%

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

INFRONEER Holdings Inc. (5076.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener