DDM Analysis: 9064.T

Valuation Snapshot

Stable Growth	$1,226.12 - $1,899.16	$1,537.93
Multi-Stage	$1,761.67 - $1,931.19	$1,844.82
Blended Fair Value	$1,691.38
Current Price	$1,930.00
Upside	-12.36%
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	6.68%	4.61%	47.42	49.34	50.36	59.06	47.89	34.32	33.14	31.95	33.50	32.05
YoY Growth	-	-	-3.88%	-2.02%	-14.74%	23.32%	39.53%	3.59%	3.71%	-4.62%	4.50%	6.06%
Dividend Yield	-	-	2.46%	2.82%	1.93%	2.72%	1.52%	1.47%	1.47%	0.98%	1.47%	1.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	42,626.00
(-) Cash Dividends Paid (M)	15,409.00
(=) Cash Retained (M)	27,217.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,525.20	5,328.25	3,196.95
Cash Retained (M)	27,217.00	27,217.00	27,217.00
(-) Cash Required (M)	-8,525.20	-5,328.25	-3,196.95
(=) Excess Retained (M)	18,691.80	21,888.75	24,020.05
(/) Shares Outstanding (M)	333.02	333.02	333.02
(=) Excess Retained per Share	56.13	65.73	72.13
LTM Dividend per Share	46.27	46.27	46.27
(+) Excess Retained per Share	56.13	65.73	72.13
(=) Adjusted Dividend	102.40	112.00	118.40
WACC / Discount Rate	8.74%	8.74%	8.74%
Growth Rate	0.35%	1.35%	2.35%
Fair Value	$1,226.12	$1,537.93	$1,899.16
Upside / Downside	-36.47%	-20.31%	-1.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	42,626.00	43,203.39	43,788.61	44,381.75	44,982.92	45,592.24	46,960.01
Payout Ratio	36.15%	46.92%	57.69%	68.46%	79.23%	90.00%	92.50%
Projected Dividends (M)	15,409.00	20,270.79	25,261.46	30,383.62	35,639.91	41,033.02	43,438.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.74%	8.74%	8.74%
Growth Rate	0.35%	1.35%	2.35%
Year 1 PV (M)	18,458.36	18,642.29	18,826.22
Year 2 PV (M)	20,946.10	21,365.62	21,789.30
Year 3 PV (M)	22,940.70	23,633.34	24,339.79
Year 4 PV (M)	24,503.38	25,494.75	26,515.90
Year 5 PV (M)	25,688.88	26,994.55	28,352.78
PV of Terminal Value (M)	474,141.84	498,240.68	523,309.60
Equity Value (M)	586,679.25	614,371.23	643,133.59
Shares Outstanding (M)	333.02	333.02	333.02
Fair Value	$1,761.67	$1,844.82	$1,931.19
Upside / Downside	-8.72%	-4.41%	0.06%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 78 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688625.SS	GCH Technology Co., Ltd.	1.73%	$0.71	35.67%
ATCO-A.ST	Atlas Copco AB	1.73%	$2.90	51.19%
KAZT.ME	PJSC KuibyshevAzot	1.73%	$7.20	9.57%
PROT.OL	Protector Forsikring ASA	1.73%	$9.02	32.47%
018260.KS	Samsung SDS Co.,Ltd.	1.72%	$3,013.94	30.15%
029460.KS	KC Co., Ltd.	1.72%	$456.82	6.78%
3308.HK	Golden Eagle Retail Group Limited	1.72%	$0.12	9.52%
403870.KQ	HPSP Co., Ltd.	1.72%	$593.50	58.19%
688128.SS	China National Electric Apparatus Research Institute Co., Ltd.	1.72%	$0.50	38.48%
9516.SR	Natural Gas Distribution Company	1.72%	$0.50	31.24%
AMRT.JK	PT Sumber Alfaria Trijaya Tbk	1.72%	$34.11	46.22%
CENTEL-R.BK	Central Plaza Hotel Public Company Limited	1.72%	$0.59	47.25%
EMP-A.TO	Empire Company Limited	1.72%	$0.83	27.46%
LSNG.ME	Public Joint stock company Rosseti Lenenergo	1.72%	$0.26	7.85%
MAD.AX	Mader Group Limited	1.72%	$0.13	28.01%
RUSTA.ST	Rusta AB (publ)	1.72%	$1.45	47.44%
000655.SZ	Shandong Jinling Mining Co., Ltd.	1.71%	$0.16	35.18%
002166.SZ	Guilin Layn Natural Ingredients Corp.	1.71%	$0.14	79.28%
009140.KS	Kyungin Electronics Co., Ltd	1.71%	$350.02	24.51%
009290.KS	Kwang Dong Pharmaceutical Co., Ltd.	1.71%	$100.14	13.46%
300196.SZ	Jiangsu Changhai Composite Materials Co., Ltd	1.71%	$0.25	30.44%
300973.SZ	Ligao Foods Co.Ltd	1.71%	$0.73	40.03%
4144.SR	Raoom Trading Co.	1.71%	$1.12	83.18%
601801.SS	Anhui Xinhua Media Co., Ltd.	1.71%	$0.11	25.98%
688358.SS	Chison Medical Technologies Co., Ltd.	1.71%	$0.51	42.24%
CAMBI.OL	Cambi ASA	1.71%	$0.30	30.04%
ICOS.MI	Intercos S.p.A.	1.71%	$0.19	37.87%
MZX.DE	Masterflex SE	1.71%	$0.24	28.96%
SKIS-B.ST	SkiStar AB (publ)	1.71%	$2.80	39.71%
000990.KS	DB HiTek Co. Ltd.	1.70%	$1,253.06	20.53%
001207.SZ	Shandong Link Science and Technology Co.,Ltd.	1.70%	$0.43	27.93%
002593.SZ	Xiamen Sunrise Group Co., Ltd.	1.70%	$0.10	81.27%
300218.SZ	Anhui Anli Material Technology Co., Ltd.	1.70%	$0.28	35.78%
300509.SZ	Jiangsu Newamstar Packaging Machinery Co.,Ltd	1.70%	$0.22	66.41%
300999.SZ	Yihai Kerry Arawana Holdings Co., Ltd	1.70%	$0.49	69.28%
301665.SZ	CAC Nantong Chemical Co Ltd	1.70%	$0.48	46.18%
600004.SS	Guangzhou Baiyun International Airport Co., Ltd.	1.70%	$0.16	28.12%
600279.SS	Chongqing Port Co.,Ltd.	1.70%	$0.09	21.95%
601512.SS	China-Singapore Suzhou Industrial Park Development Group Co., Ltd.	1.70%	$0.15	28.77%
603612.SS	Sunstone Development Co., Ltd.	1.70%	$0.40	27.82%
000905.SZ	Xiamen Port Development Co., Ltd.	1.69%	$0.22	79.86%
000949.SZ	Xinxiang Chemical Fiber Co., Ltd.	1.69%	$0.09	86.02%
600814.SS	Hangzhou Jiebai Group Co., Limited	1.69%	$0.14	51.31%
688772.SS	Zhuhai CosMX Battery Co., Ltd.	1.69%	$0.36	74.20%
7631.TWO	Genii Ideas Co., Ltd.	1.69%	$2.16	47.81%
BFT.WA	Benefit Systems S.A.	1.69%	$60.53	37.69%
CJT.TO	Cargojet Inc.	1.69%	$1.45	17.55%
002243.SZ	Shenzhen Leaguer Co., Ltd.	1.68%	$0.17	88.79%
161890.KS	Kolmar Korea Co., Ltd.	1.68%	$1,095.50	22.79%
300041.SZ	Hubei Huitian New Materials Co., Ltd.	1.68%	$0.19	68.24%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Yamato Holdings Co., Ltd. (9064.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener