DDM Analysis: 4299.T

Valuation Snapshot

Stable Growth	$2,349.99 - $5,932.21	$3,538.05
Multi-Stage	$1,668.94 - $1,821.21	$1,743.70
Blended Fair Value	$2,640.88
Current Price	$1,250.00
Upside	111.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.84%	15.37%	43.89	43.72	43.63	30.01	21.04	21.04	19.92	17.85	16.38	14.06
YoY Growth	-	-	0.39%	0.20%	45.40%	42.62%	0.00%	5.63%	11.59%	8.95%	16.56%	33.79%
Dividend Yield	-	-	3.61%	3.04%	3.02%	2.17%	1.87%	2.27%	2.59%	2.32%	2.37%	2.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,211.00
(-) Cash Dividends Paid (M)	522.00
(=) Cash Retained (M)	689.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	242.20	151.38	90.83
Cash Retained (M)	689.00	689.00	689.00
(-) Cash Required (M)	-242.20	-151.38	-90.83
(=) Excess Retained (M)	446.80	537.63	598.18
(/) Shares Outstanding (M)	11.60	11.60	11.60
(=) Excess Retained per Share	38.53	46.36	51.58
LTM Dividend per Share	45.01	45.01	45.01
(+) Excess Retained per Share	38.53	46.36	51.58
(=) Adjusted Dividend	83.54	91.37	96.59
WACC / Discount Rate	9.25%	9.25%	9.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,349.99	$3,538.05	$5,932.21
Upside / Downside	88.00%	183.04%	374.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,211.00	1,289.72	1,373.55	1,462.83	1,557.91	1,659.17	1,708.95
Payout Ratio	43.10%	52.48%	61.86%	71.24%	80.62%	90.00%	92.50%
Projected Dividends (M)	522.00	676.89	849.72	1,042.15	1,256.00	1,493.26	1,580.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.25%	9.25%	9.25%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	613.76	619.58	625.40
Year 2 PV (M)	698.61	711.91	725.35
Year 3 PV (M)	776.91	799.21	821.93
Year 4 PV (M)	849.00	881.66	915.24
Year 5 PV (M)	915.24	959.44	1,005.34
PV of Terminal Value (M)	15,501.15	16,249.86	17,027.23
Equity Value (M)	19,354.67	20,221.66	21,120.48
Shares Outstanding (M)	11.60	11.60	11.60
Fair Value	$1,668.94	$1,743.70	$1,821.21
Upside / Downside	33.52%	39.50%	45.70%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 69 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SIE.DE	Siemens AG	2.14%	$5.16	41.34%
TBIG.JK	PT Tower Bersama Infrastructure Tbk	2.14%	$55.65	85.41%
VNX.DE	NXP Semiconductors N.V.	2.14%	$4.05	49.93%
010100.KS	Korea Movenex Co., Ltd.	2.13%	$99.68	9.18%
300154.SZ	Shenzhen Riland Industry Group Co., Ltd	2.13%	$0.21	90.73%
600848.SS	Shanghai Lingang Holdings Co.,Ltd.	2.13%	$0.25	39.80%
7259.T	Aisin Corporation	2.13%	$62.39	27.27%
ALBRK.IS	Albaraka Türk Katilim Bankasi A.S.	2.13%	$0.17	3.51%
BUR	Burford Capital Limited	2.13%	$0.19	47.60%
ECSC.L	ECSC Group plc	2.13%	$1.12	22.10%
PR9.BK	Praram 9 Hospital Public Company Limited	2.13%	$0.40	38.51%
000630.SZ	Tongling Nonferrous Metals Group Co.,Ltd.	2.12%	$0.13	92.15%
000878.SZ	Yunnan Copper Co., Ltd.	2.12%	$0.44	67.43%
002223.SZ	Jiangsu Yuyue Medical Equipment & Supply Co., Ltd.	2.12%	$0.81	46.42%
002731.SZ	Shenyang Cuihua Gold and Silver Jewelry Co., Ltd.	2.12%	$0.27	24.86%
0RKK.L	Volati AB	2.12%	$2.20	57.57%
0RVK.L	Befesa S.A.	2.12%	$0.74	64.88%
163560.KS	DRB Industrial Co., Ltd.	2.12%	$146.78	36.08%
2641.TWO	Franbo Lines Corp.	2.12%	$0.43	25.10%
443060.KS	Hdhms	2.12%	$4,099.93	69.50%
605500.SS	Forest Packaging Group Co.,Ltd.	2.12%	$0.19	89.23%
6455.T	Morita Holdings Corporation	2.12%	$58.45	24.57%
CCOLA.IS	Coca-Cola Içecek Anonim Sirketi	2.12%	$1.26	25.02%
MTWI.JK	PT Malacca Trust Wuwungan Insurance Tbk	2.12%	$7.84	25.68%
PNDX-B.ST	Pandox AB (publ)	2.12%	$4.25	40.78%
000860.KS	Kangnam Jevisco Co., Ltd	2.11%	$292.39	59.03%
002440.SZ	Zhejiang Runtu Co., Ltd.	2.11%	$0.16	60.72%
002973.SZ	Qiaoyin City Management Co.,Ltd.	2.11%	$0.29	59.79%
0400.HK	Ingdan, Inc.	2.11%	$0.06	22.33%
0Z4I.L	Sunny Optical Technology (Group) Company Limited	2.11%	$0.71	15.45%
200771.SZ	Hangzhou Steam Turbine Co., Ltd.	2.11%	$0.28	59.18%
285130.KS	SK Chemicals Co.,Ltd	2.11%	$1,396.25	31.71%
688558.SS	Nantong Guosheng Intelligence Technology Group Co., Ltd.	2.11%	$0.61	53.65%
NRDF.CO	Nordfyns Bank A/S	2.11%	$13.08	94.24%
001880.KS	DL Construction Co., Ltd.	2.10%	$300.93	16.73%
002967.SZ	GRG Metrology & Test Group Co. Ltd. Class A	2.10%	$0.46	62.67%
023350.KS	Korea Engineering Consultants Corp.	2.10%	$100.00	16.54%
1423.TW	Reward Wool Industry Corporation	2.10%	$0.79	18.73%
2811.T	Kagome Co., Ltd.	2.10%	$56.56	39.32%
601456.SS	Guolian Minsheng Securities Co., Ltd.	2.10%	$0.21	68.71%
U10.SI	UOB-Kay Hian Holdings Limited	2.10%	$0.05	24.07%
UNBL.PA	Unibel S.A.	2.10%	$24.73	34.10%
3979.T	Uluru.Co.,Ltd.	2.09%	$8.71	36.14%
600309.SS	Wanhua Chemical Group Co., Ltd.	2.09%	$1.60	45.09%
7714.TWO	Uniforce Technology Corp.	2.09%	$3.83	69.36%
ALIG.ST	Alimak Group AB (publ)	2.09%	$2.98	45.61%
002226.SZ	Anhui Jiangnan Chemical Industry Co., Ltd.	2.08%	$0.12	39.66%
002706.SZ	Shanghai Liangxin Electrical Co.,LTD.	2.08%	$0.22	79.51%
002763.SZ	Shenzhen Huijie Group Co., Ltd.	2.08%	$0.15	78.60%
4016.SR	Middle East Pharmaceutical Industries Company	2.08%	$2.35	48.29%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

HIMACS, Ltd. (4299.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener