DDM Analysis: 8979.T

Valuation Snapshot

Stable Growth	$274,770.90 - $546,021.94	$380,952.26
Multi-Stage	$387,321.47 - $424,551.88	$405,585.68
Blended Fair Value	$393,268.97
Current Price	$169,400.00
Upside	132.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.11%	0.00%	9,988.93	10,331.68	8,336.25	8,369.24	8,617.32	8,168.60	8,432.96	7,965.65	5,034.29	5,133.42
YoY Growth	-	-	-3.32%	23.94%	-0.39%	-2.88%	5.49%	-3.13%	5.87%	58.23%	-1.93%	0.00%
Dividend Yield	-	-	5.72%	4.97%	3.52%	3.49%	4.33%	3.89%	5.17%	5.06%	3.18%	3.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,683.54
(-) Cash Dividends Paid (M)	2,961.16
(=) Cash Retained (M)	1,722.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	936.71	585.44	351.27
Cash Retained (M)	1,722.38	1,722.38	1,722.38
(-) Cash Required (M)	-936.71	-585.44	-351.27
(=) Excess Retained (M)	785.68	1,136.94	1,371.12
(/) Shares Outstanding (M)	0.28	0.28	0.28
(=) Excess Retained per Share	2,781.52	4,025.10	4,854.15
LTM Dividend per Share	10,483.35	10,483.35	10,483.35
(+) Excess Retained per Share	2,781.52	4,025.10	4,854.15
(=) Adjusted Dividend	13,264.86	14,508.44	15,337.50
WACC / Discount Rate	6.78%	6.78%	6.78%
Growth Rate	1.86%	2.86%	3.86%
Fair Value	$274,770.90	$380,952.26	$546,021.94
Upside / Downside	62.20%	124.88%	222.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,683.54	4,817.44	4,955.16	5,096.82	5,242.53	5,392.40	5,554.17
Payout Ratio	63.22%	68.58%	73.93%	79.29%	84.64%	90.00%	92.50%
Projected Dividends (M)	2,961.16	3,303.79	3,663.59	4,041.26	4,437.53	4,853.16	5,137.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.78%	6.78%	6.78%
Growth Rate	1.86%	2.86%	3.86%
Year 1 PV (M)	3,064.04	3,094.13	3,124.21
Year 2 PV (M)	3,151.17	3,213.35	3,276.13
Year 3 PV (M)	3,223.78	3,319.66	3,417.43
Year 4 PV (M)	3,283.01	3,413.85	3,548.56
Year 5 PV (M)	3,329.96	3,496.66	3,669.97
PV of Terminal Value (M)	93,352.02	98,025.30	102,883.90
Equity Value (M)	109,403.98	114,562.95	119,920.20
Shares Outstanding (M)	0.28	0.28	0.28
Fair Value	$387,321.47	$405,585.68	$424,551.88
Upside / Downside	128.64%	139.42%	150.62%

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

Starts Proceed Investment Corporation (8979.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener