DDM Analysis: 9433.T

Valuation Snapshot

Stable Growth	$2,697.08 - $5,068.12	$3,661.04
Multi-Stage	$5,187.93 - $5,704.63	$5,441.29
Blended Fair Value	$4,551.16
Current Price	$2,360.50
Upside	92.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.22%	8.64%	72.58	75.29	72.64	68.66	69.83	65.02	57.61	55.63	46.91	41.20
YoY Growth	-	-	-3.59%	3.64%	5.81%	-1.68%	7.39%	12.87%	3.55%	18.58%	13.88%	30.03%
Dividend Yield	-	-	2.93%	3.47%	3.26%	3.20%	4.03%	4.02%	4.18%	3.67%	3.15%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	712,198.00
(-) Cash Dividends Paid (M)	290,382.00
(=) Cash Retained (M)	421,816.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	142,439.60	89,024.75	53,414.85
Cash Retained (M)	421,816.00	421,816.00	421,816.00
(-) Cash Required (M)	-142,439.60	-89,024.75	-53,414.85
(=) Excess Retained (M)	279,376.40	332,791.25	368,401.15
(/) Shares Outstanding (M)	3,952.50	3,952.50	3,952.50
(=) Excess Retained per Share	70.68	84.20	93.21
LTM Dividend per Share	73.47	73.47	73.47
(+) Excess Retained per Share	70.68	84.20	93.21
(=) Adjusted Dividend	144.15	157.67	166.67
WACC / Discount Rate	5.84%	5.84%	5.84%
Growth Rate	0.47%	1.47%	2.47%
Fair Value	$2,697.08	$3,661.04	$5,068.12
Upside / Downside	14.26%	55.10%	114.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	712,198.00	722,696.53	733,349.81	744,160.14	755,129.82	766,261.21	789,249.04
Payout Ratio	40.77%	50.62%	60.46%	70.31%	80.15%	90.00%	92.50%
Projected Dividends (M)	290,382.00	365,815.40	443,409.63	523,212.00	605,270.76	689,635.08	730,055.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.84%	5.84%	5.84%
Growth Rate	0.47%	1.47%	2.47%
Year 1 PV (M)	342,211.01	345,616.98	349,022.94
Year 2 PV (M)	388,033.41	395,795.90	403,635.26
Year 3 PV (M)	428,325.27	441,242.11	454,416.05
Year 4 PV (M)	463,529.84	482,260.88	501,553.95
Year 5 PV (M)	494,059.62	519,140.34	545,229.44
PV of Terminal Value (M)	18,389,133.43	19,322,649.71	20,293,698.47
Equity Value (M)	20,505,292.59	21,506,705.91	22,547,556.11
Shares Outstanding (M)	3,952.50	3,952.50	3,952.50
Fair Value	$5,187.93	$5,441.29	$5,704.63
Upside / Downside	119.78%	130.51%	141.67%

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

KDDI Corporation (9433.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener