DDM Analysis: 6459.T

Valuation Snapshot

Stable Growth	$1,115.83 - $1,762.46	$1,411.38
Multi-Stage	$1,319.27 - $1,441.41	$1,379.21
Blended Fair Value	$1,395.29
Current Price	$1,660.00
Upside	-15.95%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.27%	11.12%	29.96	29.88	30.96	31.01	20.83	41.41	15.57	10.43	10.37	10.38
YoY Growth	-	-	0.26%	-3.46%	-0.18%	48.91%	-49.71%	165.95%	49.34%	0.54%	-0.11%	-0.58%
Dividend Yield	-	-	1.76%	1.86%	2.24%	2.85%	1.89%	4.39%	1.31%	0.82%	0.90%	1.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,316.96
(-) Cash Dividends Paid (M)	2,463.01
(=) Cash Retained (M)	2,853.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,063.39	664.62	398.77
Cash Retained (M)	2,853.95	2,853.95	2,853.95
(-) Cash Required (M)	-1,063.39	-664.62	-398.77
(=) Excess Retained (M)	1,790.55	2,189.33	2,455.17
(/) Shares Outstanding (M)	49.36	49.36	49.36
(=) Excess Retained per Share	36.27	44.35	49.74
LTM Dividend per Share	49.90	49.90	49.90
(+) Excess Retained per Share	36.27	44.35	49.74
(=) Adjusted Dividend	86.17	94.25	99.63
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	2.11%	3.11%	4.11%
Fair Value	$1,115.83	$1,411.38	$1,762.46
Upside / Downside	-32.78%	-14.98%	6.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,316.96	5,482.55	5,653.30	5,829.37	6,010.92	6,198.12	6,384.07
Payout Ratio	46.32%	55.06%	63.79%	72.53%	81.26%	90.00%	92.50%
Projected Dividends (M)	2,463.01	3,018.63	3,606.48	4,228.01	4,884.76	5,578.31	5,905.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	2.11%	3.11%	4.11%
Year 1 PV (M)	2,717.60	2,744.21	2,770.83
Year 2 PV (M)	2,923.03	2,980.56	3,038.65
Year 3 PV (M)	3,085.04	3,176.57	3,269.88
Year 4 PV (M)	3,208.80	3,336.35	3,467.67
Year 5 PV (M)	3,298.96	3,463.69	3,634.93
PV of Terminal Value (M)	49,890.29	52,381.46	54,971.18
Equity Value (M)	65,123.72	68,082.85	71,153.15
Shares Outstanding (M)	49.36	49.36	49.36
Fair Value	$1,319.27	$1,379.21	$1,441.41
Upside / Downside	-20.53%	-16.92%	-13.17%

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

Daiwa Industries Ltd. (6459.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener