DDM Analysis: 7864.T

Valuation Snapshot

Stable Growth	$4,058.17 - $7,203.51	$5,386.50
Multi-Stage	$3,919.22 - $4,285.61	$4,099.05
Blended Fair Value	$4,742.77
Current Price	$2,849.00
Upside	66.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.08%	12.56%	74.43	35.67	35.65	33.72	33.09	33.83	26.53	23.32	22.79	22.26
YoY Growth	-	-	108.66%	0.05%	5.74%	1.89%	-2.19%	27.50%	13.78%	2.32%	2.38%	-2.33%
Dividend Yield	-	-	2.67%	1.47%	2.35%	2.29%	1.42%	1.61%	0.77%	0.59%	0.74%	1.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,646.00
(-) Cash Dividends Paid (M)	3,699.00
(=) Cash Retained (M)	11,947.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,129.20	1,955.75	1,173.45
Cash Retained (M)	11,947.00	11,947.00	11,947.00
(-) Cash Required (M)	-3,129.20	-1,955.75	-1,173.45
(=) Excess Retained (M)	8,817.80	9,991.25	10,773.55
(/) Shares Outstanding (M)	53.74	53.74	53.74
(=) Excess Retained per Share	164.07	185.91	200.46
LTM Dividend per Share	68.83	68.83	68.83
(+) Excess Retained per Share	164.07	185.91	200.46
(=) Adjusted Dividend	232.90	254.73	269.29
WACC / Discount Rate	9.65%	9.65%	9.65%
Growth Rate	3.70%	4.70%	5.70%
Fair Value	$4,058.17	$5,386.50	$7,203.51
Upside / Downside	42.44%	89.07%	152.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,646.00	16,381.69	17,151.97	17,958.47	18,802.89	19,687.01	20,277.62
Payout Ratio	23.64%	36.91%	50.19%	63.46%	76.73%	90.00%	92.50%
Projected Dividends (M)	3,699.00	6,047.05	8,607.73	11,395.85	14,427.15	17,718.31	18,756.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.65%	9.65%	9.65%
Growth Rate	3.70%	4.70%	5.70%
Year 1 PV (M)	5,462.01	5,514.69	5,567.36
Year 2 PV (M)	7,022.76	7,158.85	7,296.25
Year 3 PV (M)	8,397.99	8,643.29	8,893.31
Year 4 PV (M)	9,603.25	9,979.06	10,365.80
Year 5 PV (M)	10,652.95	11,176.58	11,720.61
PV of Terminal Value (M)	169,493.56	177,824.83	186,480.55
Equity Value (M)	210,632.52	220,297.30	230,323.87
Shares Outstanding (M)	53.74	53.74	53.74
Fair Value	$3,919.22	$4,099.05	$4,285.61
Upside / Downside	37.56%	43.88%	50.43%

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

Fuji Seal International, Inc. (7864.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener