DDM Analysis: 8968.T

Valuation Snapshot

Stable Growth	$289,432.03 - $583,339.28	$403,388.05
Multi-Stage	$431,387.18 - $473,109.43	$451,853.34
Blended Fair Value	$427,620.70
Current Price	$184,400.00
Upside	131.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.59%	3.66%	7,970.97	7,228.51	6,790.67	6,764.78	6,320.36	7,012.89	6,960.38	6,223.27	6,168.59	6,403.17
YoY Growth	-	-	10.27%	6.45%	0.38%	7.03%	-9.88%	0.75%	11.84%	0.89%	-3.66%	15.10%
Dividend Yield	-	-	4.32%	4.87%	4.19%	3.97%	3.60%	5.14%	3.90%	3.65%	3.75%	3.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,275.18
(-) Cash Dividends Paid (M)	9,080.62
(=) Cash Retained (M)	5,194.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,855.04	1,784.40	1,070.64
Cash Retained (M)	5,194.57	5,194.57	5,194.57
(-) Cash Required (M)	-2,855.04	-1,784.40	-1,070.64
(=) Excess Retained (M)	2,339.53	3,410.17	4,123.93
(/) Shares Outstanding (M)	0.83	0.83	0.83
(=) Excess Retained per Share	2,810.61	4,096.83	4,954.31
LTM Dividend per Share	10,909.07	10,909.07	10,909.07
(+) Excess Retained per Share	2,810.61	4,096.83	4,954.31
(=) Adjusted Dividend	13,719.68	15,005.90	15,863.38
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	1.66%	2.66%	3.66%
Fair Value	$289,432.03	$403,388.05	$583,339.28
Upside / Downside	56.96%	118.76%	216.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,275.18	14,655.21	15,045.36	15,445.89	15,857.09	16,279.24	16,767.61
Payout Ratio	63.61%	68.89%	74.17%	79.44%	84.72%	90.00%	92.50%
Projected Dividends (M)	9,080.62	10,095.82	11,158.65	12,270.91	13,434.48	14,651.31	15,510.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	1.66%	2.66%	3.66%
Year 1 PV (M)	9,388.97	9,481.32	9,573.68
Year 2 PV (M)	9,650.81	9,841.61	10,034.27
Year 3 PV (M)	9,869.73	10,163.85	10,463.76
Year 4 PV (M)	10,049.06	10,450.32	10,863.48
Year 5 PV (M)	10,191.94	10,703.17	11,234.70
PV of Terminal Value (M)	309,932.52	325,478.62	341,642.38
Equity Value (M)	359,083.02	376,118.88	393,812.27
Shares Outstanding (M)	0.83	0.83	0.83
Fair Value	$431,387.18	$451,853.34	$473,109.43
Upside / Downside	133.94%	145.04%	156.57%

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

Fukuoka REIT Corporation (8968.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener