DDM Analysis: 2734.T

Valuation Snapshot

Stable Growth	$1,574.10 - $3,627.63	$2,300.24
Multi-Stage	$1,570.27 - $1,719.21	$1,643.36
Blended Fair Value	$1,971.80
Current Price	$932.00
Upside	111.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.48%	16.06%	26.66	28.70	24.84	20.57	21.53	19.48	19.57	14.83	8.37	6.61
YoY Growth	-	-	-7.11%	15.56%	20.76%	-4.49%	10.56%	-0.48%	31.93%	77.28%	26.65%	9.84%
Dividend Yield	-	-	3.34%	3.61%	3.40%	3.08%	3.67%	3.53%	3.28%	2.16%	1.30%	1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,995.00
(-) Cash Dividends Paid (M)	1,973.00
(=) Cash Retained (M)	3,022.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	999.00	624.38	374.63
Cash Retained (M)	3,022.00	3,022.00	3,022.00
(-) Cash Required (M)	-999.00	-624.38	-374.63
(=) Excess Retained (M)	2,023.00	2,397.63	2,647.38
(/) Shares Outstanding (M)	64.18	64.18	64.18
(=) Excess Retained per Share	31.52	37.36	41.25
LTM Dividend per Share	30.74	30.74	30.74
(+) Excess Retained per Share	31.52	37.36	41.25
(=) Adjusted Dividend	62.26	68.10	71.99
WACC / Discount Rate	7.59%	7.59%	7.59%
Growth Rate	3.50%	4.50%	5.50%
Fair Value	$1,574.10	$2,300.24	$3,627.63
Upside / Downside	68.90%	146.81%	289.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,995.00	5,219.56	5,454.21	5,699.41	5,955.64	6,223.38	6,410.08
Payout Ratio	39.50%	49.60%	59.70%	69.80%	79.90%	90.00%	92.50%
Projected Dividends (M)	1,973.00	2,588.88	3,256.15	3,978.18	4,758.55	5,601.04	5,929.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.59%	7.59%	7.59%
Growth Rate	3.50%	4.50%	5.50%
Year 1 PV (M)	2,383.24	2,406.27	2,429.29
Year 2 PV (M)	2,759.40	2,812.98	2,867.08
Year 3 PV (M)	3,103.49	3,194.33	3,286.91
Year 4 PV (M)	3,417.41	3,551.41	3,689.32
Year 5 PV (M)	3,702.94	3,885.33	4,074.83
PV of Terminal Value (M)	85,419.11	89,626.33	93,997.72
Equity Value (M)	100,785.59	105,476.64	110,345.15
Shares Outstanding (M)	64.18	64.18	64.18
Fair Value	$1,570.27	$1,643.36	$1,719.21
Upside / Downside	68.48%	76.33%	84.46%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

SALA Corporation (2734.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener