DDM Analysis: 3226.T

Valuation Snapshot

Stable Growth	$34,641.82 - $45,930.29	$40,509.81
Multi-Stage	$123,285.52 - $136,766.01	$129,880.02
Blended Fair Value	$85,194.91
Current Price	$123,500.00
Upside	-31.02%
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	-10.22%	-2.18%	2,301.06	4,420.69	4,215.10	4,104.13	3,961.38	3,943.87	3,630.92	3,401.98	3,186.38	3,025.75
YoY Growth	-	-	-47.95%	4.88%	2.70%	3.60%	0.44%	8.62%	6.73%	6.77%	5.31%	5.45%
Dividend Yield	-	-	1.86%	3.35%	3.21%	3.00%	3.00%	3.02%	2.72%	3.37%	3.57%	3.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,983.36
(-) Cash Dividends Paid (M)	16,697.93
(=) Cash Retained (M)	6,285.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,596.67	2,872.92	1,723.75
Cash Retained (M)	6,285.42	6,285.42	6,285.42
(-) Cash Required (M)	-4,596.67	-2,872.92	-1,723.75
(=) Excess Retained (M)	1,688.75	3,412.50	4,561.67
(/) Shares Outstanding (M)	2.52	2.52	2.52
(=) Excess Retained per Share	670.84	1,355.59	1,812.09
LTM Dividend per Share	6,633.11	6,633.11	6,633.11
(+) Excess Retained per Share	670.84	1,355.59	1,812.09
(=) Adjusted Dividend	7,303.96	7,988.70	8,445.20
WACC / Discount Rate	6.29%	6.29%	6.29%
Growth Rate	-12.22%	-11.22%	-10.22%
Fair Value	$34,641.82	$40,509.81	$45,930.29
Upside / Downside	-71.95%	-67.20%	-62.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,983.36	20,405.65	18,117.04	16,085.11	14,281.08	12,679.38	13,059.76
Payout Ratio	72.65%	76.12%	79.59%	83.06%	86.53%	90.00%	92.50%
Projected Dividends (M)	16,697.93	15,533.15	14,419.60	13,360.44	12,357.48	11,411.44	12,080.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.29%	6.29%	6.29%
Growth Rate	-12.22%	-11.22%	-10.22%
Year 1 PV (M)	14,448.91	14,613.51	14,778.10
Year 2 PV (M)	12,476.83	12,762.71	13,051.83
Year 3 PV (M)	10,753.44	11,125.14	11,505.31
Year 4 PV (M)	9,251.93	9,680.76	10,124.33
Year 5 PV (M)	7,947.28	8,410.37	8,894.80
PV of Terminal Value (M)	255,475.64	270,362.27	285,934.90
Equity Value (M)	310,354.04	326,954.76	344,289.28
Shares Outstanding (M)	2.52	2.52	2.52
Fair Value	$123,285.52	$129,880.02	$136,766.01
Upside / Downside	-0.17%	5.17%	10.74%

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

Mitsui Fudosan Accommodations Fund Inc. (3226.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener