DDM Analysis: 6750.T

Valuation Snapshot

Stable Growth	$1,240.39 - $1,926.15	$1,557.49
Multi-Stage	$1,373.56 - $1,499.93	$1,435.59
Blended Fair Value	$1,496.54
Current Price	$1,810.00
Upside	-17.32%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.85%	13.33%	47.26	45.87	42.60	43.89	37.22	32.39	29.55	24.13	23.11	17.81
YoY Growth	-	-	3.04%	7.67%	-2.94%	17.91%	14.92%	9.63%	22.43%	4.43%	29.78%	31.64%
Dividend Yield	-	-	2.61%	2.82%	2.93%	2.88%	1.79%	1.23%	1.59%	1.86%	2.03%	1.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,641.00
(-) Cash Dividends Paid (M)	3,664.00
(=) Cash Retained (M)	5,977.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,928.20	1,205.13	723.08
Cash Retained (M)	5,977.00	5,977.00	5,977.00
(-) Cash Required (M)	-1,928.20	-1,205.13	-723.08
(=) Excess Retained (M)	4,048.80	4,771.88	5,253.93
(/) Shares Outstanding (M)	76.78	76.78	76.78
(=) Excess Retained per Share	52.73	62.15	68.43
LTM Dividend per Share	47.72	47.72	47.72
(+) Excess Retained per Share	52.73	62.15	68.43
(=) Adjusted Dividend	100.45	109.87	116.15
WACC / Discount Rate	10.83%	10.83%	10.83%
Growth Rate	2.52%	3.52%	4.52%
Fair Value	$1,240.39	$1,557.49	$1,926.15
Upside / Downside	-31.47%	-13.95%	6.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,641.00	9,980.70	10,332.38	10,696.44	11,073.33	11,463.51	11,807.41
Payout Ratio	38.00%	48.40%	58.80%	69.20%	79.60%	90.00%	92.50%
Projected Dividends (M)	3,664.00	4,831.01	6,075.71	7,402.12	8,814.47	10,317.16	10,921.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.83%	10.83%	10.83%
Growth Rate	2.52%	3.52%	4.52%
Year 1 PV (M)	4,316.97	4,359.08	4,401.19
Year 2 PV (M)	4,851.54	4,946.65	5,042.68
Year 3 PV (M)	5,281.79	5,437.85	5,596.96
Year 4 PV (M)	5,620.34	5,842.85	6,071.90
Year 5 PV (M)	5,878.52	6,170.85	6,474.71
PV of Terminal Value (M)	79,514.50	83,468.75	87,578.78
Equity Value (M)	105,463.66	110,226.04	115,166.22
Shares Outstanding (M)	76.78	76.78	76.78
Fair Value	$1,373.56	$1,435.59	$1,499.93
Upside / Downside	-24.11%	-20.69%	-17.13%

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

Elecom Co., Ltd. (6750.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener