DDM Analysis: 6183.T

Valuation Snapshot

Stable Growth	$1,314.42 - $2,199.32	$1,703.38
Multi-Stage	$2,104.68 - $2,308.54	$2,204.67
Blended Fair Value	$1,954.03
Current Price	$1,247.00
Upside	56.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.01%	0.00%	59.78	59.77	59.80	44.81	41.83	38.84	35.87	35.82	35.40	0.00
YoY Growth	-	-	0.02%	-0.05%	33.43%	7.12%	7.71%	8.27%	0.15%	1.19%	0.00%	0.00%
Dividend Yield	-	-	4.79%	3.71%	4.33%	3.13%	2.56%	2.86%	2.29%	1.92%	3.35%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,172.00
(-) Cash Dividends Paid (M)	4,414.00
(=) Cash Retained (M)	3,758.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,634.40	1,021.50	612.90
Cash Retained (M)	3,758.00	3,758.00	3,758.00
(-) Cash Required (M)	-1,634.40	-1,021.50	-612.90
(=) Excess Retained (M)	2,123.60	2,736.50	3,145.10
(/) Shares Outstanding (M)	73.82	73.82	73.82
(=) Excess Retained per Share	28.77	37.07	42.61
LTM Dividend per Share	59.80	59.80	59.80
(+) Excess Retained per Share	28.77	37.07	42.61
(=) Adjusted Dividend	88.56	96.87	102.40
WACC / Discount Rate	7.32%	7.32%	7.32%
Growth Rate	0.54%	1.54%	2.54%
Fair Value	$1,314.42	$1,703.38	$2,199.32
Upside / Downside	5.41%	36.60%	76.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,172.00	8,298.08	8,426.10	8,556.10	8,688.10	8,822.14	9,086.81
Payout Ratio	54.01%	61.21%	68.41%	75.61%	82.80%	90.00%	92.50%
Projected Dividends (M)	4,414.00	5,079.33	5,764.15	6,468.88	7,193.99	7,939.93	8,405.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.32%	7.32%	7.32%
Growth Rate	0.54%	1.54%	2.54%
Year 1 PV (M)	4,686.39	4,733.00	4,779.62
Year 2 PV (M)	4,906.81	5,004.90	5,103.96
Year 3 PV (M)	5,080.72	5,233.83	5,389.99
Year 4 PV (M)	5,213.12	5,423.63	5,640.46
Year 5 PV (M)	5,308.56	5,577.86	5,857.98
PV of Terminal Value (M)	130,166.28	136,769.50	143,638.04
Equity Value (M)	155,361.87	162,742.73	170,410.03
Shares Outstanding (M)	73.82	73.82	73.82
Fair Value	$2,104.68	$2,204.67	$2,308.54
Upside / Downside	68.78%	76.80%	85.13%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 67 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
DAB.CO	Danske Andelskassers Bank A/S	2.24%	$0.44	37.84%
KBSB.ME	PJSC TNS energo Kuban	2.24%	$17.99	36.50%
002179.SZ	AVIC Jonhon Optronic Technology Co.,Ltd.	2.23%	$0.79	65.31%
1083.HK	Towngas Smart Energy Company Limited	2.23%	$0.08	11.47%
192080.KS	DoubleUGames Co., Ltd.	2.23%	$1,217.63	14.93%
300791.SZ	Sirio Pharma Co., Ltd.	2.23%	$0.58	51.03%
603012.SS	Shanghai Chuangli Group Co., Ltd.	2.23%	$0.13	54.71%
603987.SS	Shanghai Kindly Enterprise Development Group Co.,LTD.	2.23%	$0.19	34.34%
6070.SR	Al-Jouf Agricultural Development Co.	2.23%	$0.98	36.81%
GCG-A.TO	Guardian Capital Group Limited	2.23%	$1.50	20.18%
IPN.PA	Ipsen S.A.	2.23%	$2.59	19.16%
TYA.MI	Toscana Aeroporti S.p.A.	2.23%	$0.42	42.81%
137310.KS	SD BioSensor, Inc	2.22%	$201.49	21.35%
3569.T	Seiren Co.,Ltd.	2.22%	$68.04	26.55%
601901.SS	Founder Securities Co., Ltd.	2.22%	$0.17	35.28%
603609.SS	Wellhope Foods Co., Ltd.	2.22%	$0.16	75.23%
688016.SS	Shanghai MicroPort Endovascular MedTech Co., Ltd.	2.22%	$2.03	65.07%
7034.KL	Thong Guan Industries Berhad	2.22%	$0.03	17.13%
9436.T	Okinawa Cellular Telephone Company	2.22%	$62.90	45.77%
IEI.V	Imperial Equities Inc.	2.22%	$0.08	13.05%
ISKJ.ME	Public Joint-Stock Company "Human Stem Cells Institute"	2.22%	$1.52	89.44%
LKD.WA	Lokum Deweloper S.A.	2.22%	$0.50	34.19%
MEDICAB.MX	Médica Sur, S.A.B. de C.V.	2.22%	$1.31	29.76%
TKC.BK	Turnkey Communication Services Public Company Limited	2.22%	$0.20	68.90%
0696.HK	TravelSky Technology Limited	2.21%	$0.23	18.19%
183190.KS	Asia Cement Co.,Ltd.	2.21%	$264.78	21.44%
300673.SZ	Petpal Pet Nutrition Technology Co., Ltd.	2.21%	$0.40	68.30%
4292.SR	Ataa Educational Company	2.21%	$1.30	66.22%
4519.T	Chugai Pharmaceutical Co., Ltd.	2.21%	$182.19	75.49%
5607.TW	Farglory F T Z Investment Holding Co.,Ltd.	2.21%	$1.08	41.76%
600062.SS	China Resources Double-Crane Pharmaceutical Co.,Ltd.	2.21%	$0.40	26.61%
603288.SS	Foshan Haitian Flavouring and Food Company Ltd.	2.21%	$0.82	69.84%
7864.T	Fuji Seal International, Inc.	2.21%	$69.41	23.64%
BLES.JK	Superior Prima Sukses Tbk.	2.21%	$3.60	28.62%
ELI.BR	Elia Group SA/NV	2.21%	$2.48	30.58%
NTEK-B.ST	Novotek AB	2.21%	$1.80	26.45%
SWEC-A.ST	Sweco AB (publ)	2.21%	$3.28	54.95%
069960.KS	Hyundai Department Store Co. Ltd.	2.20%	$1,867.65	22.60%
300415.SZ	Guangdong Yizumi Precision Machinery Co.,Ltd.	2.20%	$0.57	38.08%
3176.T	Sanyo Trading Co., Ltd.	2.20%	$32.80	20.58%
3227.TWO	PixArt Imaging Inc.	2.20%	$4.52	34.58%
600030.SS	CITIC Securities Company Limited	2.20%	$0.63	33.43%
603345.SS	Anjoy Foods Group Co., Ltd.	2.20%	$1.74	41.75%
603693.SS	Jiangsu New Energy Development Co., Ltd.	2.20%	$0.26	60.61%
6508.T	Meidensha Corporation	2.20%	$122.78	30.24%
8002.T	Marubeni Corporation	2.20%	$95.62	27.63%
9059.KL	TSH Resources Berhad	2.20%	$0.03	15.65%
JCQ.PA	Jacquet Metals S.A.	2.20%	$0.44	94.90%
OLT.OL	Olav Thon Eiendomsselskap ASA	2.20%	$7.33	30.72%
001216.SZ	Hunan Hualian China Industry Co., Ltd.	2.19%	$0.38	41.88%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

BELLSYSTEM24 Holdings, Inc. (6183.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener