DDM Analysis: 8273.T

Valuation Snapshot

Stable Growth	$25,758.52 - $30,397.40	$28,463.84
Multi-Stage	$192,024.58 - $212,565.89	$202,086.23
Blended Fair Value	$115,275.03
Current Price	$3,231.00
Upside	3,467.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.35%	6.90%	90.20	88.15	86.12	86.22	80.30	80.30	80.30	68.26	66.25	59.23
YoY Growth	-	-	2.32%	2.36%	-0.11%	7.36%	0.00%	0.00%	17.65%	3.02%	11.85%	27.93%
Dividend Yield	-	-	2.75%	2.61%	2.69%	3.12%	1.96%	2.41%	1.73%	1.01%	1.10%	1.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,847.00
(-) Cash Dividends Paid (M)	8,049.00
(=) Cash Retained (M)	3,798.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,369.40	1,480.88	888.53
Cash Retained (M)	3,798.00	3,798.00	3,798.00
(-) Cash Required (M)	-2,369.40	-1,480.88	-888.53
(=) Excess Retained (M)	1,428.60	2,317.13	2,909.48
(/) Shares Outstanding (M)	71.38	71.38	71.38
(=) Excess Retained per Share	20.01	32.46	40.76
LTM Dividend per Share	112.77	112.77	112.77
(+) Excess Retained per Share	20.01	32.46	40.76
(=) Adjusted Dividend	132.78	145.23	153.53
WACC / Discount Rate	-40.89%	-40.89%	-40.89%
Growth Rate	-3.00%	-2.00%	-1.00%
Fair Value	$25,758.52	$28,463.84	$30,397.40
Upside / Downside	697.23%	780.96%	840.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,847.00	11,609.70	11,377.15	11,149.25	10,925.93	10,707.07	11,028.28
Payout Ratio	67.94%	72.35%	76.76%	81.18%	85.59%	90.00%	92.50%
Projected Dividends (M)	8,049.00	8,399.96	8,733.64	9,050.57	9,351.31	9,636.36	10,201.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-40.89%	-40.89%	-40.89%
Growth Rate	-3.00%	-2.00%	-1.00%
Year 1 PV (M)	14,064.70	14,209.70	14,354.70
Year 2 PV (M)	24,485.06	24,992.53	25,505.20
Year 3 PV (M)	42,484.95	43,812.56	45,167.53
Year 4 PV (M)	73,499.51	76,577.71	79,751.60
Year 5 PV (M)	126,817.23	133,490.60	140,441.99
PV of Terminal Value (M)	13,425,013.20	14,131,463.14	14,867,344.75
Equity Value (M)	13,706,364.65	14,424,546.23	15,172,565.76
Shares Outstanding (M)	71.38	71.38	71.38
Fair Value	$192,024.58	$202,086.23	$212,565.89
Upside / Downside	5,843.19%	6,154.60%	6,478.95%

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

Izumi Co., Ltd. (8273.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener