DDM Analysis: 6584.T

Valuation Snapshot

Stable Growth	$11,448.04 - $13,501.46	$12,646.47
Multi-Stage	$6,905.39 - $7,614.88	$7,253.16
Blended Fair Value	$9,949.81
Current Price	$927.00
Upside	973.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.04%	2.03%	28.57	25.42	25.42	24.91	12.71	20.33	25.42	24.91	24.38	23.88
YoY Growth	-	-	12.42%	0.00%	2.02%	96.04%	-37.50%	-20.00%	2.02%	2.18%	2.11%	2.15%
Dividend Yield	-	-	4.49%	2.45%	2.96%	3.81%	1.08%	3.02%	5.33%	3.53%	3.07%	4.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,561.00
(-) Cash Dividends Paid (M)	1,023.00
(=) Cash Retained (M)	1,538.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	512.20	320.13	192.08
Cash Retained (M)	1,538.00	1,538.00	1,538.00
(-) Cash Required (M)	-512.20	-320.13	-192.08
(=) Excess Retained (M)	1,025.80	1,217.88	1,345.93
(/) Shares Outstanding (M)	35.80	35.80	35.80
(=) Excess Retained per Share	28.65	34.02	37.59
LTM Dividend per Share	28.57	28.57	28.57
(+) Excess Retained per Share	28.65	34.02	37.59
(=) Adjusted Dividend	57.22	62.59	66.17
WACC / Discount Rate	0.49%	0.49%	0.49%
Growth Rate	0.03%	1.03%	2.03%
Fair Value	$11,448.04	$12,646.47	$13,501.46
Upside / Downside	1,134.96%	1,264.24%	1,356.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,561.00	2,587.30	2,613.87	2,640.72	2,667.84	2,695.23	2,776.09
Payout Ratio	39.95%	49.96%	59.97%	69.98%	79.99%	90.00%	92.50%
Projected Dividends (M)	1,023.00	1,292.52	1,567.47	1,847.92	2,133.98	2,425.71	2,567.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.49%	0.49%	0.49%
Growth Rate	0.03%	1.03%	2.03%
Year 1 PV (M)	1,273.46	1,286.19	1,298.92
Year 2 PV (M)	1,521.58	1,552.16	1,583.04
Year 3 PV (M)	1,767.38	1,820.92	1,875.52
Year 4 PV (M)	2,010.87	2,092.49	2,176.58
Year 5 PV (M)	2,252.06	2,366.91	2,486.40
PV of Terminal Value (M)	238,406.06	250,563.82	263,212.59
Equity Value (M)	247,231.40	259,682.48	272,633.05
Shares Outstanding (M)	35.80	35.80	35.80
Fair Value	$6,905.39	$7,253.16	$7,614.88
Upside / Downside	644.92%	682.43%	721.45%

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

Sanoh Industrial Co., Ltd. (6584.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener