DDM Analysis: 6183.T

Valuation Snapshot

Stable Growth	$1,279.22 - $2,116.68	$1,650.11
Multi-Stage	$2,015.29 - $2,209.94	$2,110.77
Blended Fair Value	$1,880.44
Current Price	$1,247.00
Upside	50.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.01%	0.00%	59.78	59.77	59.80	44.81	41.83	38.84	35.87	35.82	35.40	0.00
YoY Growth	-	-	0.02%	-0.05%	33.43%	7.12%	7.71%	8.27%	0.15%	1.19%	0.00%	0.00%
Dividend Yield	-	-	4.79%	3.71%	4.33%	3.13%	2.56%	2.86%	2.29%	1.92%	3.35%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,172.00
(-) Cash Dividends Paid (M)	4,414.00
(=) Cash Retained (M)	3,758.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,634.40	1,021.50	612.90
Cash Retained (M)	3,758.00	3,758.00	3,758.00
(-) Cash Required (M)	-1,634.40	-1,021.50	-612.90
(=) Excess Retained (M)	2,123.60	2,736.50	3,145.10
(/) Shares Outstanding (M)	73.82	73.82	73.82
(=) Excess Retained per Share	28.77	37.07	42.61
LTM Dividend per Share	59.80	59.80	59.80
(+) Excess Retained per Share	28.77	37.07	42.61
(=) Adjusted Dividend	88.56	96.87	102.40
WACC / Discount Rate	7.50%	7.50%	7.50%
Growth Rate	0.54%	1.54%	2.54%
Fair Value	$1,279.22	$1,650.11	$2,116.68
Upside / Downside	2.58%	32.33%	69.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,172.00	8,298.08	8,426.10	8,556.10	8,688.10	8,822.14	9,086.81
Payout Ratio	54.01%	61.21%	68.41%	75.61%	82.80%	90.00%	92.50%
Projected Dividends (M)	4,414.00	5,079.33	5,764.15	6,468.88	7,193.99	7,939.93	8,405.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.50%	7.50%	7.50%
Growth Rate	0.54%	1.54%	2.54%
Year 1 PV (M)	4,678.27	4,724.80	4,771.33
Year 2 PV (M)	4,889.81	4,987.56	5,086.28
Year 3 PV (M)	5,054.33	5,206.65	5,362.00
Year 4 PV (M)	5,177.06	5,386.11	5,601.44
Year 5 PV (M)	5,262.69	5,529.67	5,807.36
PV of Terminal Value (M)	123,700.72	129,975.96	136,503.32
Equity Value (M)	148,762.88	155,810.74	163,131.72
Shares Outstanding (M)	73.82	73.82	73.82
Fair Value	$2,015.29	$2,110.77	$2,209.94
Upside / Downside	61.61%	69.27%	77.22%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 71 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
603556.SS	Hexing Electrical Co.,Ltd.	2.03%	$0.74	37.74%
CUERVO.MX	Becle, S.A.B. de C.V.	2.03%	$0.42	16.99%
MDIA3.SA	M. Dias Branco S.A. Indústria e Comércio de Alimentos	2.03%	$0.48	24.23%
TRH1V.HE	Trainers' House Oyj	2.03%	$0.05	41.72%
000065.SZ	Norinco International Cooperation Ltd.	2.02%	$0.25	34.80%
001206.SZ	Tianjin Yiyi Hygiene Products Co.,Ltd	2.02%	$0.60	50.08%
0QND.L	Bachem Holding AG	2.02%	$1.21	36.62%
300705.SZ	Hunan Jiudian Pharmaceutical Co., Ltd.	2.02%	$0.30	33.69%
3711.TW	ASE Technology Holding Co., Ltd.	2.02%	$5.21	65.40%
600497.SS	Yunnan Chihong Zinc & Germanium Co., Ltd.	2.02%	$0.15	65.03%
BMEB3.SA	Banco Mercantil do Brasil S.A.	2.02%	$1.25	23.03%
COGN3.SA	Cogna Educação S.A.	2.02%	$0.06	9.04%
CZG.PR	Colt CZ Group SE	2.02%	$15.00	50.93%
PINFRA.MX	Promotora y Operadora de Infraestructura, S. A. B. de C. V.	2.02%	$5.33	12.11%
002138.SZ	Shenzhen Sunlord Electronics Co.,Ltd.	2.01%	$0.72	56.61%
012630.KS	HDC HOLDINGS CO.,Ltd	2.01%	$351.07	6.96%
0303.HK	Vtech Holdings Limited	2.01%	$1.24	97.00%
300519.SZ	Zhejiang Xinguang Pharmaceutical Co., Ltd.	2.01%	$0.30	82.84%
6096.T	RareJob Inc.	2.01%	$6.40	30.88%
AKRN.ME	PJSC Acron	2.01%	$363.01	28.13%
CGY.TO	Calian Group Ltd.	2.01%	$1.13	63.09%
FORUS.SN	Forus S.A.	2.01%	$46.85	42.68%
INDU-A.ST	AB Industrivärden (publ)	2.01%	$8.25	25.83%
002773.SZ	Chengdu Kanghong Pharmaceutical Group Co., Ltd	2.00%	$0.60	44.20%
004080.KS	Shinhung Co., Ltd	2.00%	$279.35	56.15%
600388.SS	Fujian Longking Co., Ltd.	2.00%	$0.33	42.78%
7199.T	Premium Group Co., Ltd.	2.00%	$38.80	33.41%
EVANS.BO	Evans Electric Ltd.	2.00%	$2.50	14.08%
PFV.DE	Pfeiffer Vacuum Technology AG	2.00%	$3.16	99.27%
002996.SZ	Chongqing Shunbo Aluminum Co.,Ltd.	1.99%	$0.15	68.38%
0285.HK	BYD Electronic (International) Company Limited	1.99%	$0.70	22.65%
1948.HK	Uju Holding Limited	1.99%	$0.08	23.66%
301119.SZ	Hangzhou Zhengqiang Corporation Limited	1.99%	$1.05	94.30%
3391.T	Tsuruha Holdings Inc.	1.99%	$57.38	49.48%
3545.TW	FocalTech Systems Co., Ltd.	1.99%	$1.02	36.23%
601579.SS	Kuaijishan Shaoxing Rice Wine Co., Ltd.	1.99%	$0.40	94.73%
603025.SS	Beijing Dahao Technology Corp.,Ltd	1.99%	$0.36	57.13%
603313.SS	Healthcare Co., Ltd.	1.99%	$0.18	60.06%
000554.SZ	SINOPEC Shandong Taishan Pectroleum CO.,LTD.	1.98%	$0.13	38.84%
000997.SZ	Newland Digital Technology Co.,Ltd.	1.98%	$0.56	50.65%
1381.HK	Canvest Environmental Protection Group Company Limited	1.98%	$0.10	12.54%
300795.SZ	Zhejiang Meorient Commerce Exhibition Inc.	1.98%	$0.27	65.37%
600482.SS	China Shipbuilding Industry Group Power Co., Ltd.	1.98%	$0.41	49.72%
6005.T	Miura Co., Ltd.	1.98%	$60.26	27.67%
603197.SS	Shanghai Baolong Automotive Corporation	1.98%	$0.73	61.39%
605058.SS	Changzhou Aohong Electronics Co., Ltd.	1.98%	$0.60	58.36%
BLA-R.BK	Bangkok Life Assurance Public Company Limited	1.98%	$0.40	13.92%
LAS-A.TO	Lassonde Industries Inc.	1.98%	$4.30	23.88%
NREST.ST	Nordrest Holding AB (publ)	1.98%	$4.90	45.35%
SGER.JK	PT Sumber Global Energy Tbk	1.98%	$8.27	46.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

BELLSYSTEM24 Holdings, Inc. (6183.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener