DDM Analysis: 8415.TWO

Valuation Snapshot

Stable Growth	$188.16 - $522.22	$489.38
Multi-Stage	$80.46 - $88.04	$84.18
Blended Fair Value	$286.78
Current Price	$33.55
Upside	754.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.20%	15.55%	1.49	1.79	1.81	1.40	1.41	2.41	0.60	0.56	0.35	0.23
YoY Growth	-	-	-16.95%	-0.93%	29.65%	-0.83%	-41.67%	304.84%	6.69%	59.22%	50.00%	-33.33%
Dividend Yield	-	-	4.17%	5.30%	5.02%	3.64%	5.18%	8.94%	1.66%	2.56%	2.14%	1.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,702.13
(-) Cash Dividends Paid (M)	1,517.39
(=) Cash Retained (M)	1,184.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	540.43	337.77	202.66
Cash Retained (M)	1,184.75	1,184.75	1,184.75
(-) Cash Required (M)	-540.43	-337.77	-202.66
(=) Excess Retained (M)	644.32	846.98	982.09
(/) Shares Outstanding (M)	1,025.95	1,025.95	1,025.95
(=) Excess Retained per Share	0.63	0.83	0.96
LTM Dividend per Share	1.48	1.48	1.48
(+) Excess Retained per Share	0.63	0.83	0.96
(=) Adjusted Dividend	2.11	2.30	2.44
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	5.18%	6.18%	7.18%
Fair Value	$188.16	$489.38	$522.22
Upside / Downside	460.82%	1,358.67%	1,456.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,702.13	2,869.05	3,046.29	3,234.47	3,434.28	3,646.44	3,755.83
Payout Ratio	56.16%	62.92%	69.69%	76.46%	83.23%	90.00%	92.50%
Projected Dividends (M)	1,517.39	1,805.33	2,123.05	2,473.15	2,858.39	3,281.79	3,474.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	5.18%	6.18%	7.18%
Year 1 PV (M)	1,681.46	1,697.45	1,713.44
Year 2 PV (M)	1,841.72	1,876.91	1,912.43
Year 3 PV (M)	1,998.22	2,055.76	2,114.39
Year 4 PV (M)	2,151.03	2,234.01	2,319.37
Year 5 PV (M)	2,300.21	2,411.66	2,527.38
PV of Terminal Value (M)	72,572.83	76,089.07	79,740.31
Equity Value (M)	82,545.47	86,364.86	90,327.32
Shares Outstanding (M)	1,025.95	1,025.95	1,025.95
Fair Value	$80.46	$84.18	$88.04
Upside / Downside	139.81%	150.91%	162.42%

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

Brighton-Best International (Taiwan) Inc. (8415.TWO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener