DDM Analysis: 6632.T

Valuation Snapshot

Stable Growth	$1,856.45 - $3,495.86	$2,521.87
Multi-Stage	$1,991.78 - $2,183.39	$2,085.79
Blended Fair Value	$2,303.83
Current Price	$1,155.00
Upside	99.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	21.13%	0.00%	16.96	12.98	6.48	5.42	5.42	6.50	5.51	4.59	4.59	4.59
YoY Growth	-	-	30.70%	100.10%	19.66%	0.00%	-16.68%	18.01%	20.03%	0.00%	0.14%	0.00%
Dividend Yield	-	-	1.47%	1.44%	1.31%	3.06%	2.29%	3.99%	2.15%	1.46%	1.37%	2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,220.00
(-) Cash Dividends Paid (M)	2,234.00
(=) Cash Retained (M)	15,986.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,644.00	2,277.50	1,366.50
Cash Retained (M)	15,986.00	15,986.00	15,986.00
(-) Cash Required (M)	-3,644.00	-2,277.50	-1,366.50
(=) Excess Retained (M)	12,342.00	13,708.50	14,619.50
(/) Shares Outstanding (M)	151.13	151.13	151.13
(=) Excess Retained per Share	81.67	90.71	96.74
LTM Dividend per Share	14.78	14.78	14.78
(+) Excess Retained per Share	81.67	90.71	96.74
(=) Adjusted Dividend	96.45	105.49	111.52
WACC / Discount Rate	8.26%	8.26%	8.26%
Growth Rate	2.92%	3.92%	4.92%
Fair Value	$1,856.45	$2,521.87	$3,495.86
Upside / Downside	60.73%	118.34%	202.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,220.00	18,933.57	19,675.08	20,445.63	21,246.36	22,078.45	22,740.80
Payout Ratio	12.26%	27.81%	43.36%	58.90%	74.45%	90.00%	92.50%
Projected Dividends (M)	2,234.00	5,265.24	8,530.47	12,043.40	15,818.39	19,870.60	21,035.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.26%	8.26%	8.26%
Growth Rate	2.92%	3.92%	4.92%
Year 1 PV (M)	4,816.56	4,863.36	4,910.16
Year 2 PV (M)	7,138.58	7,277.98	7,418.73
Year 3 PV (M)	9,219.50	9,490.87	9,767.51
Year 4 PV (M)	11,077.46	11,514.32	11,963.97
Year 5 PV (M)	12,729.41	13,359.98	14,015.30
PV of Terminal Value (M)	256,030.35	268,713.19	281,893.74
Equity Value (M)	301,011.87	315,219.71	329,969.41
Shares Outstanding (M)	151.13	151.13	151.13
Fair Value	$1,991.78	$2,085.79	$2,183.39
Upside / Downside	72.45%	80.59%	89.04%

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

JVCKENWOOD Corporation (6632.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener