DDM Analysis: 2734.T

Valuation Snapshot

Stable Growth	$1,046.58 - $1,826.98	$1,379.88
Multi-Stage	$1,060.21 - $1,158.27	$1,108.34
Blended Fair Value	$1,244.11
Current Price	$932.00
Upside	33.49%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.48%	16.06%	26.66	28.70	24.84	20.57	21.53	19.48	19.57	14.83	8.37	6.61
YoY Growth	-	-	-7.11%	15.56%	20.76%	-4.49%	10.56%	-0.48%	31.93%	77.28%	26.65%	9.84%
Dividend Yield	-	-	3.34%	3.61%	3.40%	3.08%	3.67%	3.53%	3.28%	2.16%	1.30%	1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,995.00
(-) Cash Dividends Paid (M)	1,973.00
(=) Cash Retained (M)	3,022.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	999.00	624.38	374.63
Cash Retained (M)	3,022.00	3,022.00	3,022.00
(-) Cash Required (M)	-999.00	-624.38	-374.63
(=) Excess Retained (M)	2,023.00	2,397.63	2,647.38
(/) Shares Outstanding (M)	64.18	64.18	64.18
(=) Excess Retained per Share	31.52	37.36	41.25
LTM Dividend per Share	30.74	30.74	30.74
(+) Excess Retained per Share	31.52	37.36	41.25
(=) Adjusted Dividend	62.26	68.10	71.99
WACC / Discount Rate	9.65%	9.65%	9.65%
Growth Rate	3.50%	4.50%	5.50%
Fair Value	$1,046.58	$1,379.88	$1,826.98
Upside / Downside	12.29%	48.06%	96.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,995.00	5,219.56	5,454.21	5,699.41	5,955.64	6,223.38	6,410.08
Payout Ratio	39.50%	49.60%	59.70%	69.80%	79.90%	90.00%	92.50%
Projected Dividends (M)	1,973.00	2,588.88	3,256.15	3,978.18	4,758.55	5,601.04	5,929.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.65%	9.65%	9.65%
Growth Rate	3.50%	4.50%	5.50%
Year 1 PV (M)	2,338.39	2,360.99	2,383.58
Year 2 PV (M)	2,656.54	2,708.12	2,760.20
Year 3 PV (M)	2,931.58	3,017.38	3,104.84
Year 4 PV (M)	3,167.36	3,291.56	3,419.38
Year 5 PV (M)	3,367.42	3,533.28	3,705.61
PV of Terminal Value (M)	53,586.64	56,225.99	58,968.33
Equity Value (M)	68,047.93	71,137.32	74,341.94
Shares Outstanding (M)	64.18	64.18	64.18
Fair Value	$1,060.21	$1,108.34	$1,158.27
Upside / Downside	13.76%	18.92%	24.28%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 68 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0316.HK	Orient Overseas (International) Limited	2.19%	$2.79	48.77%
3109.T	Shikibo Ltd.	2.19%	$22.89	30.55%
3679.T	ZIGExN Co., Ltd.	2.19%	$10.55	26.56%
4516.T	Nippon Shinyaku Co., Ltd.	2.19%	$123.87	26.14%
4617.T	Chugoku Marine Paints, Ltd.	2.19%	$96.72	42.42%
600051.SS	Ningbo United Group Co.,Ltd.	2.19%	$0.17	55.08%
603799.SS	Zhejiang Huayou Cobalt Co., Ltd	2.19%	$1.49	48.01%
7233.KL	Dufu Technology Corp. Berhad	2.19%	$0.04	95.65%
9064.T	Yamato Holdings Co., Ltd.	2.19%	$48.33	36.15%
9948.T	ARCS Company Limited	2.19%	$74.01	33.92%
000049.SZ	Shenzhen Desay Battery Technology Co., Ltd.	2.18%	$0.59	54.00%
000153.SZ	Anhui Fengyuan Pharmaceutical Co., Ltd.	2.18%	$0.14	55.80%
002237.SZ	Shandong Humon Smelting Co., Ltd.	2.18%	$0.29	61.47%
002626.SZ	Xiamen Kingdomway Group Company	2.18%	$0.43	54.26%
2468.TW	Fortune Information Systems Corp	2.18%	$0.90	78.36%
300815.SZ	EIT Environmental Development Group Co.,Ltd	2.18%	$0.50	38.67%
300910.SZ	Xinxiang Richful Lube Additive Co., Ltd	2.18%	$1.23	45.00%
4908.TWO	APAC Opto Electronics Inc.	2.18%	$1.74	72.09%
601369.SS	Xi'an Shaangu Power Co., Ltd.	2.18%	$0.22	37.55%
067160.KQ	Soop Co., Ltd.	2.17%	$1,492.25	15.52%
3898.HK	Zhuzhou CRRC Times Electric Co., Ltd.	2.17%	$0.83	29.19%
4507.T	Shionogi & Co., Ltd.	2.17%	$61.65	30.72%
603383.SS	Fujian Apex Software Co.,LTD	2.17%	$0.78	83.82%
603568.SS	Zhejiang Weiming Environment Protection Co., Ltd.	2.17%	$0.55	34.14%
7181.T	Japan Post Insurance Co., Ltd.	2.17%	$102.13	24.56%
053800.KQ	AhnLab, Inc.	2.16%	$1,304.40	28.50%
0QI9.L	Creades AB	2.16%	$1.59	16.64%
601233.SS	Tongkun Group Co., Ltd.	2.16%	$0.37	50.52%
605056.SS	Xianheng International Science&Technology Co., Ltd.	2.16%	$0.36	57.45%
MGIC	Magic Software Enterprises Ltd.	2.16%	$0.56	69.02%
002311.SZ	Guangdong Haid Group Co., Limited	2.15%	$1.19	39.51%
3727.T	Aplix Corporation	2.15%	$3.44	54.78%
603586.SS	Shandong Gold Phoenix Co.,Ltd	2.15%	$0.41	51.17%
6268.T	Nabtesco Corporation	2.15%	$80.74	60.45%
ATRLJ-B.ST	Atrium Ljungberg AB (publ)	2.15%	$0.71	41.67%
BPAN4.SA	Banco Pan S.A.	2.15%	$0.24	41.77%
NCM.AX	Newcrest Mining Limited	2.15%	$0.50	38.39%
PARAUCO.SN	Parque Arauco S.A.	2.15%	$62.73	42.33%
SHANG.BK	Shangri-La Hotel Public Company Limited	2.15%	$1.00	56.93%
VZUG.SW	V-ZUG Holding AG	2.15%	$0.91	19.03%
WTIF.SG	WisdomTree Japan Equity UCITS ETF	2.15%	$0.98	91.42%
002258.SZ	Lier Chemical Co.,LTD.	2.14%	$0.28	48.19%
002605.SZ	Shanghai Yaoji Technology Co., Ltd.	2.14%	$0.50	42.55%
0GZV.IL	Getinge AB (publ)	2.14%	$4.67	61.88%
0PMJ.L	Siemens Healthineers AG	2.14%	$0.95	49.72%
300482.SZ	Guangzhou Wondfo Biotech Co.,Ltd	2.14%	$0.42	74.45%
5288.KL	Sime Darby Property Berhad	2.14%	$0.03	42.63%
603218.SS	Riyue Heavy Industry Co., Ltd.	2.14%	$0.28	52.42%
BXB.AX	Brambles Limited	2.14%	$0.49	40.03%
POBS.BO	PlatinumOne Business Services	2.14%	$3.00	15.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

SALA Corporation (2734.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener