DDM Analysis: 3249.T

Valuation Snapshot

Stable Growth	$1,212,616.28 - $2,803,322.45	$2,627,123.68
Multi-Stage	$431,185.18 - $471,068.44	$450,763.81
Blended Fair Value	$1,538,943.75
Current Price	$123,700.00
Upside	1,144.09%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.88%	10.60%	6,692.41	5,549.25	5,333.88	5,424.58	4,949.19	4,580.87	3,826.77	3,611.95	2,593.42	2,762.27
YoY Growth	-	-	20.60%	4.04%	-1.67%	9.61%	8.04%	19.71%	5.95%	39.27%	-6.11%	13.02%
Dividend Yield	-	-	5.77%	4.49%	3.58%	2.91%	2.34%	2.32%	2.69%	2.99%	2.08%	1.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	34,032.84
(-) Cash Dividends Paid (M)	32,031.45
(=) Cash Retained (M)	2,001.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,806.57	4,254.11	2,552.46
Cash Retained (M)	2,001.40	2,001.40	2,001.40
(-) Cash Required (M)	-6,806.57	-4,254.11	-2,552.46
(=) Excess Retained (M)	-4,805.17	-2,252.71	-551.07
(/) Shares Outstanding (M)	2.41	2.41	2.41
(=) Excess Retained per Share	-1,990.23	-933.04	-228.24
LTM Dividend per Share	13,266.95	13,266.95	13,266.95
(+) Excess Retained per Share	-1,990.23	-933.04	-228.24
(=) Adjusted Dividend	11,276.72	12,333.91	13,038.71
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,212,616.28	$2,627,123.68	$2,803,322.45
Upside / Downside	880.29%	2,023.79%	2,166.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	34,032.84	36,244.98	38,600.90	41,109.96	43,782.11	46,627.94	48,026.78
Payout Ratio	94.12%	93.30%	92.47%	91.65%	90.82%	90.00%	92.50%
Projected Dividends (M)	32,031.45	33,814.89	35,694.84	37,676.33	39,764.59	41,965.15	44,424.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	31,458.52	31,756.70	32,054.89
Year 2 PV (M)	30,893.43	31,481.86	32,075.85
Year 3 PV (M)	30,336.09	31,206.93	32,094.28
Year 4 PV (M)	29,786.39	30,931.89	32,110.12
Year 5 PV (M)	29,244.25	30,656.76	32,123.32
PV of Terminal Value (M)	889,325.56	932,280.32	976,879.06
Equity Value (M)	1,041,044.24	1,088,314.46	1,137,337.51
Shares Outstanding (M)	2.41	2.41	2.41
Fair Value	$431,185.18	$450,763.81	$471,068.44
Upside / Downside	248.57%	264.40%	280.82%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Industrial & Infrastructure Fund Investment Corporation (3249.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener