DDM Analysis: 4088.T

Valuation Snapshot

Stable Growth	$37,174.17 - $43,797.47	$41,044.64
Multi-Stage	$10,111.23 - $11,081.87	$10,587.56
Blended Fair Value	$25,816.10
Current Price	$2,153.00
Upside	1,099.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	13.49%	11.06%	65.99	61.97	56.94	48.93	45.69	35.06	34.35	31.75	23.95	24.81
YoY Growth	-	-	6.49%	8.83%	16.36%	7.11%	30.32%	2.05%	8.20%	32.58%	-3.45%	7.27%
Dividend Yield	-	-	3.07%	2.85%	2.86%	2.87%	2.67%	2.30%	1.86%	1.56%	1.16%	1.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,437.00
(-) Cash Dividends Paid (M)	16,608.00
(=) Cash Retained (M)	33,829.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,087.40	6,304.63	3,782.78
Cash Retained (M)	33,829.00	33,829.00	33,829.00
(-) Cash Required (M)	-10,087.40	-6,304.63	-3,782.78
(=) Excess Retained (M)	23,741.60	27,524.38	30,046.23
(/) Shares Outstanding (M)	229.02	229.02	229.02
(=) Excess Retained per Share	103.66	120.18	131.19
LTM Dividend per Share	72.52	72.52	72.52
(+) Excess Retained per Share	103.66	120.18	131.19
(=) Adjusted Dividend	176.18	192.70	203.71
WACC / Discount Rate	5.27%	5.27%	5.27%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$37,174.17	$41,044.64	$43,797.47
Upside / Downside	1,626.62%	1,806.39%	1,934.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,437.00	53,715.41	57,206.91	60,925.36	64,885.50	69,103.06	71,176.15
Payout Ratio	32.93%	44.34%	55.76%	67.17%	78.59%	90.00%	92.50%
Projected Dividends (M)	16,608.00	23,818.79	31,896.81	40,924.34	50,990.69	62,192.75	65,837.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.27%	5.27%	5.27%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	22,414.92	22,627.39	22,839.85
Year 2 PV (M)	28,247.66	28,785.70	29,328.81
Year 3 PV (M)	34,106.29	35,085.36	36,082.99
Year 4 PV (M)	39,990.91	41,528.85	43,110.72
Year 5 PV (M)	45,901.59	48,118.66	50,420.57
PV of Terminal Value (M)	2,145,049.69	2,248,656.39	2,356,228.37
Equity Value (M)	2,315,711.07	2,424,802.34	2,538,011.31
Shares Outstanding (M)	229.02	229.02	229.02
Fair Value	$10,111.23	$10,587.56	$11,081.87
Upside / Downside	369.63%	391.76%	414.72%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 66 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
4151.T	Kyowa Kirin Co., Ltd.	2.30%	$58.23	79.35%
6526.T	Socionext Inc.	2.30%	$50.35	88.64%
8876.T	Relo Group, Inc.	2.30%	$39.45	30.35%
8923.T	Tosei Corporation	2.30%	$39.48	27.05%
CAV1V.HE	Caverion Oyj	2.30%	$0.20	33.17%
REJL-B.ST	Rejlers AB (publ)	2.30%	$4.41	46.32%
000739.SZ	Apeloa Pharmaceutical Co.,Ltd	2.29%	$0.37	49.76%
0103.HK	Shougang Century Holdings Limited	2.29%	$0.07	36.62%
016880.KS	Woongjin Co., Ltd.	2.29%	$51.87	4.40%
0N0B.L	Wallenius Wilhelmsen ASA	2.29%	$2.31	88.32%
4090.SR	Taiba Investments Co.	2.29%	$0.75	50.33%
4322.SR	Retal Urban Development Company	2.29%	$0.27	47.98%
DITTO-R.BK	Ditto (Thailand) Public Company Limited	2.29%	$0.25	31.94%
INDIAMART.BO	IndiaMART InterMESH Limited	2.29%	$49.79	55.81%
Q0F.SI	IHH Healthcare Berhad	2.29%	$0.06	24.43%
600531.SS	Henan Yuguang Gold&Lead Co.,Ltd.	2.28%	$0.27	36.36%
605258.SS	Jiangsu Xiehe Electronic Co.,Ltd.	2.28%	$0.71	90.23%
9580.SR	Al Rashid Industrial Co.	2.28%	$1.12	17.64%
LEMON.HE	Lemonsoft Oyj	2.28%	$0.14	60.80%
NIL-B.ST	Nilörngruppen AB	2.28%	$1.50	28.94%
RAA.DE	Rational AG	2.28%	$15.00	66.90%
002612.SZ	Lancy Co., Ltd.	2.27%	$0.46	19.77%
0S9E.L	Extendicare Inc.	2.27%	$0.47	48.82%
1717.HK	Ausnutria Dairy Corporation Ltd	2.27%	$0.05	25.74%
300898.SZ	Panda Dairy Corporation	2.27%	$0.61	78.87%
6326.T	Kubota Corporation	2.27%	$50.29	32.77%
ANN.AX	Ansell Limited	2.27%	$0.80	65.03%
KMP-UN.TO	Killam Apartment REIT	2.27%	$0.37	8.57%
024900.KS	DY DEOKYANG Co.,Ltd.	2.26%	$49.00	19.20%
2204.T	Nakamuraya Co., Ltd.	2.26%	$69.48	51.40%
688389.SS	Shenzhen Lifotronic Technology Co., Ltd.	2.26%	$0.29	50.03%
ACN	Accenture plc	2.26%	$5.87	48.14%
002949.SZ	Shenzhen Capol International & Associatesco., Ltd	2.25%	$0.35	81.66%
082640.KS	Tong Yang Life Insurance Co., Ltd.	2.25%	$144.08	13.49%
178920.KS	PI Advanced Materials Co., Ltd.	2.25%	$350.06	36.50%
4708.T	Relia, Inc.	2.25%	$32.93	49.64%
600335.SS	Sinomach Automobile Co., Ltd.	2.25%	$0.15	48.99%
603087.SS	Gan & Lee Pharmaceuticals.	2.25%	$1.53	97.20%
6703.T	Oki Electric Industry Co., Ltd.	2.25%	$44.75	36.33%
9556.SR	Nofoth Food Products Company	2.25%	$0.23	31.29%
9828.T	Genki Global Dining Concepts Corp	2.25%	$70.00	25.83%
L3H.F	Shell plc	2.25%	$1.44	58.25%
LLYC.MC	Llorente & Cuenca, S.A.	2.25%	$0.16	22.13%
PECOS.BO	Pecos Hotels and Pubs Limited	2.25%	$6.50	32.07%
PTSP.JK	PT Pioneerindo Gourmet International Tbk	2.25%	$22.73	26.81%
006890.KS	Taekyung Chemical Co., Ltd.	2.24%	$179.51	29.43%
600426.SS	Shandong Hualu-Hengsheng Chemical Co., Ltd.	2.24%	$0.70	46.22%
601918.SS	China Coal Xinji Energy Co.,Ltd	2.24%	$0.15	18.77%
7547.TWO	Intumit Inc.	2.24%	$1.28	40.76%
7984.T	Kokuyo Co., Ltd.	2.24%	$19.62	44.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Air Water Inc. (4088.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener