DDM Analysis: 5108.T

Valuation Snapshot

Stable Growth	$57,328.65 - $67,576.09	$63,313.27
Multi-Stage	$43,691.21 - $48,052.06	$45,829.91
Blended Fair Value	$54,571.59
Current Price	$6,848.00
Upside	696.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.59%	9.86%	207.48	192.26	175.96	150.97	135.31	173.98	177.75	160.63	161.72	138.86
YoY Growth	-	-	7.92%	9.26%	16.55%	11.58%	-22.23%	-2.13%	10.66%	-0.67%	16.46%	71.41%
Dividend Yield	-	-	3.46%	2.85%	3.28%	3.17%	3.02%	5.24%	4.10%	3.47%	3.59%	3.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	235,798.00
(-) Cash Dividends Paid (M)	148,590.00
(=) Cash Retained (M)	87,208.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	47,159.60	29,474.75	17,684.85
Cash Retained (M)	87,208.00	87,208.00	87,208.00
(-) Cash Required (M)	-47,159.60	-29,474.75	-17,684.85
(=) Excess Retained (M)	40,048.40	57,733.25	69,523.15
(/) Shares Outstanding (M)	676.41	676.41	676.41
(=) Excess Retained per Share	59.21	85.35	102.78
LTM Dividend per Share	219.68	219.68	219.68
(+) Excess Retained per Share	59.21	85.35	102.78
(=) Adjusted Dividend	278.88	305.03	322.46
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	2.78%	3.78%	4.78%
Fair Value	$57,328.65	$63,313.27	$67,576.09
Upside / Downside	737.16%	824.55%	886.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	235,798.00	244,717.46	253,974.31	263,581.32	273,551.72	283,899.28	292,416.26
Payout Ratio	63.02%	68.41%	73.81%	79.21%	84.60%	90.00%	92.50%
Projected Dividends (M)	148,590.00	167,417.68	187,457.12	208,773.06	231,433.40	255,509.35	270,485.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	2.78%	3.78%	4.78%
Year 1 PV (M)	169,138.28	170,783.88	172,429.47
Year 2 PV (M)	191,330.04	195,071.15	198,848.49
Year 3 PV (M)	215,276.33	221,621.11	228,089.34
Year 4 PV (M)	241,095.15	250,615.69	260,415.45
Year 5 PV (M)	268,911.79	282,250.40	296,113.14
PV of Terminal Value (M)	28,467,301.33	29,879,341.37	31,346,865.90
Equity Value (M)	29,553,052.93	30,999,683.60	32,502,761.78
Shares Outstanding (M)	676.41	676.41	676.41
Fair Value	$43,691.21	$45,829.91	$48,052.06
Upside / Downside	538.01%	569.25%	601.69%

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

Bridgestone Corporation (5108.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener