DDM Analysis: 2471.T

Valuation Snapshot

Stable Growth	$1,145.12 - $4,580.35	$3,077.02
Multi-Stage	$560.79 - $613.22	$586.52
Blended Fair Value	$1,831.77
Current Price	$320.00
Upside	472.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	58.77%	0.00%	10.02	8.03	6.01	3.30	2.00	0.99	0.71	0.38	0.38	0.38
YoY Growth	-	-	24.72%	33.69%	82.24%	64.97%	101.28%	39.29%	86.85%	0.76%	0.49%	0.00%
Dividend Yield	-	-	3.30%	2.48%	0.93%	0.33%	0.20%	0.15%	0.19%	0.20%	0.64%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,809.00
(-) Cash Dividends Paid (M)	789.00
(=) Cash Retained (M)	1,020.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	361.80	226.13	135.68
Cash Retained (M)	1,020.00	1,020.00	1,020.00
(-) Cash Required (M)	-361.80	-226.13	-135.68
(=) Excess Retained (M)	658.20	793.88	884.33
(/) Shares Outstanding (M)	78.55	78.55	78.55
(=) Excess Retained per Share	8.38	10.11	11.26
LTM Dividend per Share	10.05	10.05	10.05
(+) Excess Retained per Share	8.38	10.11	11.26
(=) Adjusted Dividend	18.43	20.15	21.30
WACC / Discount Rate	7.20%	7.20%	7.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,145.12	$3,077.02	$4,580.35
Upside / Downside	257.85%	861.57%	1,331.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,809.00	1,926.59	2,051.81	2,185.18	2,327.22	2,478.49	2,552.84
Payout Ratio	43.62%	52.89%	62.17%	71.45%	80.72%	90.00%	92.50%
Projected Dividends (M)	789.00	1,019.01	1,275.59	1,561.23	1,878.60	2,230.64	2,361.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.20%	7.20%	7.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	941.67	950.59	959.52
Year 2 PV (M)	1,089.30	1,110.05	1,131.00
Year 3 PV (M)	1,232.03	1,267.39	1,303.43
Year 4 PV (M)	1,369.96	1,422.64	1,476.83
Year 5 PV (M)	1,503.21	1,575.82	1,651.20
PV of Terminal Value (M)	37,911.03	39,742.15	41,643.35
Equity Value (M)	44,047.20	46,068.65	48,165.33
Shares Outstanding (M)	78.55	78.55	78.55
Fair Value	$560.79	$586.52	$613.22
Upside / Downside	75.25%	83.29%	91.63%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 65 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
603060.SS	China Testing & Certification International Group Co.,Ltd.	2.34%	$0.14	65.87%
603527.SS	Anhui Zhongyuan New Materials Co., Ltd.	2.34%	$0.26	60.72%
6239.T	Nagaoka International Corporation	2.34%	$33.90	30.69%
7277.KL	Dialog Group Berhad	2.34%	$0.04	78.99%
7708.TWO	Family International Gourmet Co. Ltd.	2.34%	$2.24	40.19%
7947.T	FP Corporation	2.34%	$61.47	35.92%
7966.T	LINTEC Corporation	2.34%	$103.34	53.86%
ENGI11.SA	Energisa S.A.	2.34%	$1.10	76.21%
IHG.L	InterContinental Hotels Group PLC	2.34%	$3.28	37.32%
JR.BK	J.R.W. Utility Public Company Limited	2.34%	$0.04	36.34%
SMRA.JK	PT Summarecon Agung Tbk	2.34%	$8.99	15.00%
002056.SZ	Hengdian Group DMEGC Magnetics Co. ,Ltd	2.33%	$0.45	30.92%
002538.SZ	Anhui Sierte Fertilizer industry Ltd. ,company	2.33%	$0.15	57.55%
0QMR.L	BELIMO Holding AG	2.33%	$17.99	69.21%
1322.SR	Al Masane Al Kobra Mining Company	2.33%	$2.08	73.41%
300743.SZ	Hangzhou Todaytec Digital Co., Ltd	2.33%	$0.52	71.84%
601566.SS	Joeone Co., Ltd.	2.33%	$0.31	50.03%
605319.SS	Wuxi Zhenhua Auto Parts Co., Ltd.	2.33%	$0.49	37.82%
GIMB.BR	Gimv N.V.	2.33%	$1.02	9.10%
MOSHI.BK	Moshi Moshi Retail Corporation Public Company Limited	2.33%	$0.81	43.67%
002939.SZ	China Great Wall Securities Co.,Ltd.	2.32%	$0.24	39.54%
004360.KS	Sebang Co., Ltd	2.32%	$325.95	11.33%
1283.HK	Accel Group Holdings Limited	2.32%	$0.04	37.03%
2301.T	Gakujo Co., Ltd.	2.32%	$40.61	28.97%
4887.T	Sawai Group Holdings Co., Ltd.	2.32%	$54.74	64.15%
600079.SS	Humanwell Healthcare (Group) Co.,Ltd.	2.32%	$0.42	48.02%
600299.SS	Bluestar Adisseo Company	2.32%	$0.21	46.81%
605158.SS	Zhejiang Huada New Materials Co., Ltd.	2.32%	$0.19	57.15%
7287.T	Nippon Seiki Co., Ltd.	2.32%	$50.60	31.92%
7914.T	Kyodo Printing Co., Ltd.	2.32%	$36.67	27.27%
AZZA3.SA	Azzas 2154 S.A.	2.32%	$0.59	15.77%
HUFV-A.ST	Hufvudstaden AB (publ)	2.32%	$2.82	51.40%
002043.SZ	DeHua TB New Decoration Material Co.,Ltd	2.31%	$0.33	37.20%
1214.SR	Al Hassan Ghazi Ibrahim Shaker Company	2.31%	$0.50	34.65%
300832.SZ	Shenzhen New Industries Biomedical Engineering Co., Ltd.	2.31%	$1.30	61.96%
600233.SS	YTO Express Group Co.,Ltd.	2.31%	$0.38	32.72%
6277.T	Hosokawa Micron Corporation	2.31%	$130.24	42.63%
6728.T	ULVAC, Inc.	2.31%	$163.69	55.14%
9251.T	AB&Company Co.,Ltd.	2.31%	$27.86	39.35%
9783.T	Benesse Holdings, Inc.	2.31%	$59.98	89.83%
ALLEC.PA	Cogelec S.A.	2.31%	$0.67	46.99%
ELIT.JK	PT Data Sinergitama Jaya Tbk	2.31%	$5.00	34.02%
LUXF.BK	Luxury Real Estate Investment Fund	2.31%	$0.21	14.86%
STEC-R.BK	Sino-Thai Engineering and Construction Public Company Limited	2.31%	$0.15	95.24%
000513.SZ	Livzon Pharmaceutical Group Inc.	2.30%	$0.79	32.65%
000959.SZ	Beijing Shougang Co., Ltd.	2.30%	$0.11	71.65%
002941.SZ	Xinjiang Communications Construction Group Co., Ltd.	2.30%	$0.36	43.85%
2838.TW	Union Bank of Taiwan	2.30%	$0.45	36.18%
2947.TWO	Zhen Yu Hardware Co., Ltd.	2.30%	$1.90	56.70%
2HRA.DE	H&R GmbH & Co. KGaA	2.30%	$0.10	45.84%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

S-Pool, Inc. (2471.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener