DDM Analysis: 8097.T

Valuation Snapshot

Stable Growth	$1,208.30 - $1,943.56	$1,540.26
Multi-Stage	$2,150.64 - $2,356.29	$2,251.51
Blended Fair Value	$1,895.88
Current Price	$1,815.00
Upside	4.46%
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	26.72%	19.60%	101.72	69.77	49.21	30.78	31.13	31.13	31.36	26.97	22.00	23.05
YoY Growth	-	-	45.78%	41.79%	59.87%	-1.13%	0.00%	-0.71%	16.25%	22.61%	-4.56%	35.65%
Dividend Yield	-	-	5.60%	3.29%	3.24%	3.20%	2.42%	3.20%	2.90%	1.97%	1.92%	3.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,116.00
(-) Cash Dividends Paid (M)	6,282.00
(=) Cash Retained (M)	834.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,423.20	889.50	533.70
Cash Retained (M)	834.00	834.00	834.00
(-) Cash Required (M)	-1,423.20	-889.50	-533.70
(=) Excess Retained (M)	-589.20	-55.50	300.30
(/) Shares Outstanding (M)	62.73	62.73	62.73
(=) Excess Retained per Share	-9.39	-0.88	4.79
LTM Dividend per Share	100.14	100.14	100.14
(+) Excess Retained per Share	-9.39	-0.88	4.79
(=) Adjusted Dividend	90.75	99.26	104.93
WACC / Discount Rate	7.32%	7.32%	7.32%
Growth Rate	-0.18%	0.82%	1.82%
Fair Value	$1,208.30	$1,540.26	$1,943.56
Upside / Downside	-33.43%	-15.14%	7.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,116.00	7,174.67	7,233.82	7,293.46	7,353.59	7,414.22	7,636.64
Payout Ratio	88.28%	88.62%	88.97%	89.31%	89.66%	90.00%	92.50%
Projected Dividends (M)	6,282.00	6,358.47	6,435.78	6,513.93	6,592.93	6,672.79	7,063.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.32%	7.32%	7.32%
Growth Rate	-0.18%	0.82%	1.82%
Year 1 PV (M)	5,865.92	5,924.68	5,983.45
Year 2 PV (M)	5,477.32	5,587.61	5,699.00
Year 3 PV (M)	5,114.39	5,269.63	5,427.99
Year 4 PV (M)	4,775.43	4,969.68	5,169.79
Year 5 PV (M)	4,458.87	4,686.73	4,923.80
PV of Terminal Value (M)	109,220.71	114,802.06	120,609.28
Equity Value (M)	134,912.64	141,240.39	147,813.31
Shares Outstanding (M)	62.73	62.73	62.73
Fair Value	$2,150.64	$2,251.51	$2,356.29
Upside / Downside	18.49%	24.05%	29.82%

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

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

San-Ai Obbli Co., Ltd. (8097.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener