DDM Analysis: 7593.T

Valuation Snapshot

Stable Growth	$3,589.90 - $8,455.97	$7,924.49
Multi-Stage	$1,262.23 - $1,380.65	$1,320.36
Blended Fair Value	$4,622.42
Current Price	$472.00
Upside	879.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.27%	5.80%	23.90	23.21	21.57	20.01	19.23	19.39	18.43	17.49	15.55	16.53
YoY Growth	-	-	2.99%	7.62%	7.76%	4.08%	-0.85%	5.25%	5.34%	12.49%	-5.90%	21.43%
Dividend Yield	-	-	5.06%	4.52%	3.94%	4.15%	4.17%	5.51%	4.32%	3.00%	2.81%	3.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,146.00
(-) Cash Dividends Paid (M)	2,904.00
(=) Cash Retained (M)	2,242.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,029.20	643.25	385.95
Cash Retained (M)	2,242.00	2,242.00	2,242.00
(-) Cash Required (M)	-1,029.20	-643.25	-385.95
(=) Excess Retained (M)	1,212.80	1,598.75	1,856.05
(/) Shares Outstanding (M)	121.03	121.03	121.03
(=) Excess Retained per Share	10.02	13.21	15.34
LTM Dividend per Share	23.99	23.99	23.99
(+) Excess Retained per Share	10.02	13.21	15.34
(=) Adjusted Dividend	34.02	37.20	39.33
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,589.90	$7,924.49	$8,455.97
Upside / Downside	660.57%	1,578.92%	1,691.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,146.00	5,480.49	5,836.72	6,216.11	6,620.16	7,050.47	7,261.98
Payout Ratio	56.43%	63.15%	69.86%	76.57%	83.29%	90.00%	92.50%
Projected Dividends (M)	2,904.00	3,460.70	4,077.49	4,759.85	5,513.69	6,345.42	6,717.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,218.98	3,249.49	3,280.00
Year 2 PV (M)	3,527.79	3,594.98	3,662.81
Year 3 PV (M)	3,830.52	3,940.48	4,052.52
Year 4 PV (M)	4,127.26	4,285.98	4,449.24
Year 5 PV (M)	4,418.08	4,631.48	4,853.04
PV of Terminal Value (M)	133,643.21	140,098.23	146,800.30
Equity Value (M)	152,765.84	159,800.64	167,097.91
Shares Outstanding (M)	121.03	121.03	121.03
Fair Value	$1,262.23	$1,320.36	$1,380.65
Upside / Downside	167.42%	179.74%	192.51%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 76 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
DR.TO	Medical Facilities Corporation	1.80%	$0.28	7.21%
PINE3.SA	Banco Pine S.A.	1.80%	$0.23	16.47%
SVED-B.ST	Svedbergs i Dalstorp AB (publ)	1.80%	$1.25	32.77%
002296.SZ	HeNan Splendor Science & Technology Co., Ltd.	1.79%	$0.20	25.74%
002349.SZ	Jinghua Pharmaceutical Group Co., Ltd.	1.79%	$0.13	47.07%
002841.SZ	Guangzhou Shiyuan Electronic Technology Company Limited	1.79%	$0.71	53.65%
007690.KS	Kukdo Chemical Co., Ltd.	1.79%	$569.71	19.70%
010690.KS	HWASHIN CO.,Ltd	1.79%	$145.89	13.31%
049770.KS	Dongwon F&B Co., Ltd.	1.79%	$800.03	12.97%
1836.HK	Stella International Holdings Limited	1.79%	$0.27	78.00%
5ML.SI	Old Chang Kee Ltd.	1.79%	$0.02	21.40%
603456.SS	Zhejiang Jiuzhou Pharmaceutical Co., Ltd	1.79%	$0.32	39.16%
6245.T	HIRANO TECSEED Co.,Ltd.	1.79%	$29.92	48.19%
9999.HK	NetEase, Inc.	1.79%	$4.11	36.47%
EFK.WA	Korporacja Gospodarcza Efekt S.A.	1.79%	$0.10	3.27%
IFSH.JK	PT Ifishdeco Tbk	1.79%	$14.62	52.99%
WGSH.JK	PT Wira Global Solusi Tbk	1.79%	$5.00	59.74%
001060.KS	JW Pharmaceutical Corporation	1.78%	$458.46	17.63%
001332.SZ	Wuxi Chemical Equipment Co., Ltd.	1.78%	$1.00	44.53%
002312.SZ	Sichuan Development Lomon Co., Ltd.	1.78%	$0.19	67.49%
002900.KS	TYM Corporation	1.78%	$112.27	11.09%
003018.SZ	JinFu Technology Co., Ltd.	1.78%	$0.31	68.11%
003023.SZ	Chengdu Rainbow Appliance (Group) Shares Co., Ltd.	1.78%	$0.40	51.85%
004490.KS	Sebang Global Battery Co., Ltd.	1.78%	$1,112.73	11.15%
0KFH.L	Revenio Group Oyj	1.78%	$0.40	58.60%
1357.HK	Meitu, Inc.	1.78%	$0.13	44.58%
300610.SZ	Yangzhou Chenhua New Material Co., Ltd.	1.78%	$0.21	63.13%
3543.T	KOMEDA Holdings Co., Ltd.	1.78%	$54.03	41.58%
5450.TWO	Nam Liong Global Corporation	1.78%	$0.25	45.91%
600458.SS	Zhuzhou Times New Material Technology Co., Ltd.	1.78%	$0.24	37.98%
603037.SS	Shanghai Carthane Co.,Ltd.	1.78%	$0.26	78.70%
603876.SS	Jiangsu Dingsheng New Material Joint-Stock Co.,Ltd	1.78%	$0.27	64.69%
603916.SS	Sobute New Materials Co., Ltd	1.78%	$0.17	62.46%
6167.T	Fuji Die Co.,Ltd.	1.78%	$15.93	69.67%
6981.T	Murata Manufacturing Co., Ltd.	1.78%	$57.88	45.13%
FLEXD.LS	Flexdeal Simfe S.A.	1.78%	$0.09	38.33%
MIKA.JK	PT Mitra Keluarga Karyasehat Tbk	1.78%	$43.00	46.34%
SARKY.IS	Sarkuysan Elektrolitik Bakir Sanayi ve Ticaret A.S.	1.78%	$0.33	53.78%
002249.SZ	Zhongshan Broad-Ocean Motor Co., Ltd.	1.77%	$0.19	44.29%
012330.KS	Hyundai Mobis Co.,Ltd	1.77%	$6,540.90	13.98%
111770.KS	Youngone Corporation	1.77%	$1,406.13	16.14%
2754.T	Tokatsu Holdings Co.,Ltd.	1.77%	$14.31	18.28%
600236.SS	Guangxi Guiguan Electric PowerCo.,Ltd.	1.77%	$0.14	42.95%
603605.SS	Proya Cosmetics Co.,Ltd.	1.77%	$1.21	30.20%
603759.SS	Haitian Water Group Co.,Ltd	1.77%	$0.19	32.54%
688076.SS	Sinopep-Allsino Bio Pharmaceutical Co.,Ltd.	1.77%	$0.67	42.24%
8015.T	Toyota Tsusho Corporation	1.77%	$93.38	28.94%
9722.T	Fujita Kanko Inc.	1.77%	$46.65	5.91%
9962.T	MISUMI Group Inc.	1.77%	$43.36	36.74%
ADORFO.BO	Ador Fontech Limited	1.77%	$2.52	38.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Vt Holdings Co.,Ltd. (7593.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener