DDM Analysis: 3459.T

Valuation Snapshot

Stable Growth	$176,062.18 - $436,846.84	$263,633.69
Multi-Stage	$195,273.50 - $213,606.13	$204,269.94
Blended Fair Value	$233,951.81
Current Price	$93,300.00
Upside	150.75%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.15%	0.00%	5,464.34	5,525.18	5,482.65	4,601.54	3,987.17	4,251.48	3,682.84	1,795.06	1,764.15	696.62
YoY Growth	-	-	-1.10%	0.78%	19.15%	15.41%	-6.22%	15.44%	105.17%	1.75%	153.24%	0.00%
Dividend Yield	-	-	5.86%	5.39%	4.71%	3.71%	3.13%	4.54%	3.14%	1.97%	2.11%	0.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,837.83
(-) Cash Dividends Paid (M)	5,784.41
(=) Cash Retained (M)	1,053.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,367.57	854.73	512.84
Cash Retained (M)	1,053.42	1,053.42	1,053.42
(-) Cash Required (M)	-1,367.57	-854.73	-512.84
(=) Excess Retained (M)	-314.15	198.69	540.58
(/) Shares Outstanding (M)	0.84	0.84	0.84
(=) Excess Retained per Share	-373.45	236.20	642.63
LTM Dividend per Share	6,876.39	6,876.39	6,876.39
(+) Excess Retained per Share	-373.45	236.20	642.63
(=) Adjusted Dividend	6,502.94	7,112.59	7,519.02
WACC / Discount Rate	6.96%	6.96%	6.96%
Growth Rate	3.15%	4.15%	5.15%
Fair Value	$176,062.18	$263,633.69	$436,846.84
Upside / Downside	88.71%	182.57%	368.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,837.83	7,121.43	7,416.80	7,724.42	8,044.80	8,378.47	8,629.83
Payout Ratio	84.59%	85.68%	86.76%	87.84%	88.92%	90.00%	92.50%
Projected Dividends (M)	5,784.41	6,101.32	6,434.56	6,784.96	7,153.35	7,540.62	7,982.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.96%	6.96%	6.96%
Growth Rate	3.15%	4.15%	5.15%
Year 1 PV (M)	5,649.66	5,704.43	5,759.21
Year 2 PV (M)	5,517.18	5,624.67	5,733.20
Year 3 PV (M)	5,386.96	5,545.16	5,706.43
Year 4 PV (M)	5,259.02	5,465.95	5,678.92
Year 5 PV (M)	5,133.36	5,387.07	5,650.71
PV of Terminal Value (M)	137,317.64	144,104.33	151,156.74
Equity Value (M)	164,263.82	171,831.61	179,685.21
Shares Outstanding (M)	0.84	0.84	0.84
Fair Value	$195,273.50	$204,269.94	$213,606.13
Upside / Downside	109.30%	118.94%	128.95%

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

Samty Residential Investment Corporation (3459.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener