DDM Analysis: 6287.T

Valuation Snapshot

Stable Growth	$3,697.83 - $7,301.16	$5,114.27
Multi-Stage	$3,549.98 - $3,882.50	$3,713.18
Blended Fair Value	$4,413.72
Current Price	$2,268.00
Upside	94.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.09%	5.77%	74.04	71.97	73.18	72.74	71.73	73.70	70.62	64.34	60.06	53.59
YoY Growth	-	-	2.87%	-1.64%	0.59%	1.42%	-2.67%	4.36%	9.77%	7.13%	12.07%	26.82%
Dividend Yield	-	-	3.59%	3.39%	3.76%	3.90%	2.63%	3.16%	2.55%	1.94%	2.13%	2.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,176.00
(-) Cash Dividends Paid (M)	2,441.00
(=) Cash Retained (M)	4,735.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,435.20	897.00	538.20
Cash Retained (M)	4,735.00	4,735.00	4,735.00
(-) Cash Required (M)	-1,435.20	-897.00	-538.20
(=) Excess Retained (M)	3,299.80	3,838.00	4,196.80
(/) Shares Outstanding (M)	32.47	32.47	32.47
(=) Excess Retained per Share	101.63	118.20	129.25
LTM Dividend per Share	75.18	75.18	75.18
(+) Excess Retained per Share	101.63	118.20	129.25
(=) Adjusted Dividend	176.80	193.38	204.43
WACC / Discount Rate	8.73%	8.73%	8.73%
Growth Rate	3.77%	4.77%	5.77%
Fair Value	$3,697.83	$5,114.27	$7,301.16
Upside / Downside	63.04%	125.50%	221.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,176.00	7,518.22	7,876.75	8,252.39	8,645.94	9,058.26	9,330.00
Payout Ratio	34.02%	45.21%	56.41%	67.61%	78.80%	90.00%	92.50%
Projected Dividends (M)	2,441.00	3,399.21	4,443.25	5,579.15	6,813.28	8,152.43	8,630.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.73%	8.73%	8.73%
Growth Rate	3.77%	4.77%	5.77%
Year 1 PV (M)	3,096.43	3,126.27	3,156.11
Year 2 PV (M)	3,686.96	3,758.37	3,830.45
Year 3 PV (M)	4,217.15	4,340.25	4,465.72
Year 4 PV (M)	4,691.28	4,874.75	5,063.55
Year 5 PV (M)	5,113.36	5,364.54	5,625.49
PV of Terminal Value (M)	94,462.22	99,102.36	103,923.08
Equity Value (M)	115,267.41	120,566.53	126,064.40
Shares Outstanding (M)	32.47	32.47	32.47
Fair Value	$3,549.98	$3,713.18	$3,882.50
Upside / Downside	56.52%	63.72%	71.19%

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

Sato Holdings Corporation (6287.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener