DDM Analysis: 4928.T

Valuation Snapshot

Stable Growth	$2,897.92 - $4,892.83	$3,769.37
Multi-Stage	$3,748.99 - $4,090.48	$3,916.60
Blended Fair Value	$3,842.99
Current Price	$4,465.00
Upside	-13.93%
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	2.39%	13.09%	224.94	220.22	214.93	209.80	205.00	199.88	179.97	155.61	124.49	103.70
YoY Growth	-	-	2.14%	2.47%	2.44%	2.34%	2.56%	11.06%	15.65%	25.00%	20.05%	57.77%
Dividend Yield	-	-	5.04%	4.50%	4.18%	3.62%	3.80%	4.37%	3.08%	3.26%	1.49%	2.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,030.00
(-) Cash Dividends Paid (M)	7,683.00
(=) Cash Retained (M)	347.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,606.00	1,003.75	602.25
Cash Retained (M)	347.00	347.00	347.00
(-) Cash Required (M)	-1,606.00	-1,003.75	-602.25
(=) Excess Retained (M)	-1,259.00	-656.75	-255.25
(/) Shares Outstanding (M)	34.16	34.16	34.16
(=) Excess Retained per Share	-36.86	-19.23	-7.47
LTM Dividend per Share	224.94	224.94	224.94
(+) Excess Retained per Share	-36.86	-19.23	-7.47
(=) Adjusted Dividend	188.08	205.71	217.47
WACC / Discount Rate	8.75%	8.75%	8.75%
Growth Rate	2.12%	3.12%	4.12%
Fair Value	$2,897.92	$3,769.37	$4,892.83
Upside / Downside	-35.10%	-15.58%	9.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,030.00	8,280.51	8,538.83	8,805.21	9,079.91	9,363.17	9,644.06
Payout Ratio	95.68%	94.54%	93.41%	92.27%	91.14%	90.00%	92.50%
Projected Dividends (M)	7,683.00	7,828.64	7,975.89	8,124.70	8,275.04	8,426.85	8,920.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.75%	8.75%	8.75%
Growth Rate	2.12%	3.12%	4.12%
Year 1 PV (M)	7,129.11	7,198.92	7,268.74
Year 2 PV (M)	6,614.20	6,744.38	6,875.82
Year 3 PV (M)	6,135.58	6,317.59	6,503.18
Year 4 PV (M)	5,690.72	5,916.92	6,149.80
Year 5 PV (M)	5,277.30	5,540.80	5,814.72
PV of Terminal Value (M)	97,203.61	102,057.03	107,102.42
Equity Value (M)	128,050.52	133,775.65	139,714.66
Shares Outstanding (M)	34.16	34.16	34.16
Fair Value	$3,748.99	$3,916.60	$4,090.48
Upside / Downside	-16.04%	-12.28%	-8.39%

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

Noevir Holdings Co., Ltd. (4928.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener