DDM Analysis: 8058.T

Valuation Snapshot

Stable Growth	$3,899.20 - $8,626.34	$5,618.33
Multi-Stage	$2,921.08 - $3,184.63	$3,050.49
Blended Fair Value	$4,334.41
Current Price	$2,888.00
Upside	50.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.60%	10.38%	84.62	72.55	56.58	50.37	49.41	48.88	49.02	38.03	21.55	21.81
YoY Growth	-	-	16.64%	28.23%	12.32%	1.94%	1.09%	-0.29%	28.91%	76.44%	-1.19%	-30.77%
Dividend Yield	-	-	2.93%	2.23%	2.45%	3.74%	4.90%	6.46%	5.05%	3.71%	2.74%	3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	799,471.00
(-) Cash Dividends Paid (M)	397,713.00
(=) Cash Retained (M)	401,758.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	159,894.20	99,933.88	59,960.33
Cash Retained (M)	401,758.00	401,758.00	401,758.00
(-) Cash Required (M)	-159,894.20	-99,933.88	-59,960.33
(=) Excess Retained (M)	241,863.80	301,824.13	341,797.68
(/) Shares Outstanding (M)	4,044.63	4,044.63	4,044.63
(=) Excess Retained per Share	59.80	74.62	84.51
LTM Dividend per Share	98.33	98.33	98.33
(+) Excess Retained per Share	59.80	74.62	84.51
(=) Adjusted Dividend	158.13	172.95	182.84
WACC / Discount Rate	9.78%	9.78%	9.78%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,899.20	$5,618.33	$8,626.34
Upside / Downside	35.01%	94.54%	198.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	799,471.00	851,436.62	906,779.99	965,720.69	1,028,492.54	1,095,344.55	1,128,204.89
Payout Ratio	49.75%	57.80%	65.85%	73.90%	81.95%	90.00%	92.50%
Projected Dividends (M)	397,713.00	492,110.07	597,098.41	713,656.08	842,843.51	985,810.10	1,043,589.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.78%	9.78%	9.78%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	444,066.31	448,275.47	452,484.63
Year 2 PV (M)	486,202.38	495,463.17	504,811.32
Year 3 PV (M)	524,379.51	539,432.56	554,770.97
Year 4 PV (M)	558,842.29	580,333.79	602,439.29
Year 5 PV (M)	589,822.27	618,310.90	647,889.87
PV of Terminal Value (M)	9,211,372.60	9,656,285.34	10,118,225.94
Equity Value (M)	11,814,685.36	12,338,101.24	12,880,622.02
Shares Outstanding (M)	4,044.63	4,044.63	4,044.63
Fair Value	$2,921.08	$3,050.49	$3,184.63
Upside / Downside	1.15%	5.63%	10.27%

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

Mitsubishi Corporation (8058.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener