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 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

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