DDM Analysis: 3463.T

Valuation Snapshot

Stable Growth	$147,452.79 - $215,651.73	$180,350.78
Multi-Stage	$263,171.19 - $288,839.37	$275,757.22
Blended Fair Value	$228,054.00
Current Price	$129,000.00
Upside	76.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-7.66%	0.00%	6,100.73	5,251.72	2,886.61	1,894.94	1,184.81	9,086.51	6,976.22	5,075.41	3,705.87	0.00
YoY Growth	-	-	16.17%	81.93%	52.33%	59.94%	-86.96%	30.25%	37.45%	36.96%	0.00%	0.00%
Dividend Yield	-	-	4.73%	4.56%	2.66%	2.00%	1.30%	16.25%	5.63%	3.63%	3.32%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,281.61
(-) Cash Dividends Paid (M)	3,260.96
(=) Cash Retained (M)	3,020.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,256.32	785.20	471.12
Cash Retained (M)	3,020.65	3,020.65	3,020.65
(-) Cash Required (M)	-1,256.32	-785.20	-471.12
(=) Excess Retained (M)	1,764.33	2,235.45	2,549.53
(/) Shares Outstanding (M)	0.32	0.32	0.32
(=) Excess Retained per Share	5,466.38	6,926.05	7,899.16
LTM Dividend per Share	10,103.38	10,103.38	10,103.38
(+) Excess Retained per Share	5,466.38	6,926.05	7,899.16
(=) Adjusted Dividend	15,569.77	17,029.43	18,002.54
WACC / Discount Rate	8.35%	8.35%	8.35%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$147,452.79	$180,350.78	$215,651.73
Upside / Downside	14.30%	39.81%	67.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,281.61	6,218.80	6,156.61	6,095.04	6,034.09	5,973.75	6,152.96
Payout Ratio	51.91%	59.53%	67.15%	74.77%	82.38%	90.00%	92.50%
Projected Dividends (M)	3,260.96	3,702.07	4,134.02	4,556.97	4,971.04	5,376.38	5,691.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.35%	8.35%	8.35%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	3,382.32	3,416.83	3,451.34
Year 2 PV (M)	3,450.74	3,521.53	3,593.03
Year 3 PV (M)	3,475.25	3,582.72	3,692.39
Year 4 PV (M)	3,463.60	3,607.15	3,755.12
Year 5 PV (M)	3,422.47	3,600.69	3,786.25
PV of Terminal Value (M)	67,746.62	71,274.34	74,947.52
Equity Value (M)	84,941.00	89,003.26	93,225.65
Shares Outstanding (M)	0.32	0.32	0.32
Fair Value	$263,171.19	$275,757.22	$288,839.37
Upside / Downside	104.01%	113.77%	123.91%

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

Ichigo Hotel REIT Investment Corporation (3463.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener