DDM Analysis: 6724.T

Valuation Snapshot

Stable Growth	$2,634.67 - $5,206.72	$3,645.13
Multi-Stage	$2,681.56 - $2,932.04	$2,804.50
Blended Fair Value	$3,224.81
Current Price	$1,898.00
Upside	69.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.40%	6.59%	76.01	80.66	66.47	66.90	66.90	67.51	69.21	65.91	66.43	78.11
YoY Growth	-	-	-5.76%	21.34%	-0.64%	0.01%	-0.91%	-2.45%	5.00%	-0.78%	-14.95%	94.44%
Dividend Yield	-	-	3.97%	3.21%	2.97%	3.48%	3.42%	5.48%	4.02%	3.42%	2.66%	4.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,562.00
(-) Cash Dividends Paid (M)	23,954.00
(=) Cash Retained (M)	26,608.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,112.40	6,320.25	3,792.15
Cash Retained (M)	26,608.00	26,608.00	26,608.00
(-) Cash Required (M)	-10,112.40	-6,320.25	-3,792.15
(=) Excess Retained (M)	16,495.60	20,287.75	22,815.85
(/) Shares Outstanding (M)	320.63	320.63	320.63
(=) Excess Retained per Share	51.45	63.28	71.16
LTM Dividend per Share	74.71	74.71	74.71
(+) Excess Retained per Share	51.45	63.28	71.16
(=) Adjusted Dividend	126.16	137.99	145.87
WACC / Discount Rate	8.44%	8.44%	8.44%
Growth Rate	3.48%	4.48%	5.48%
Fair Value	$2,634.67	$3,645.13	$5,206.72
Upside / Downside	38.81%	92.05%	174.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,562.00	52,829.47	55,198.63	57,674.03	60,260.44	62,962.84	64,851.72
Payout Ratio	47.38%	55.90%	64.43%	72.95%	81.48%	90.00%	92.50%
Projected Dividends (M)	23,954.00	29,531.88	35,561.88	42,073.32	49,097.25	56,666.55	59,987.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.44%	8.44%	8.44%
Growth Rate	3.48%	4.48%	5.48%
Year 1 PV (M)	26,972.80	27,233.45	27,494.09
Year 2 PV (M)	29,665.69	30,241.80	30,823.44
Year 3 PV (M)	32,056.15	32,994.46	33,950.91
Year 4 PV (M)	34,166.20	35,506.10	36,885.02
Year 5 PV (M)	36,016.47	37,790.62	39,634.00
PV of Terminal Value (M)	700,902.47	735,428.40	771,301.71
Equity Value (M)	859,779.79	899,194.82	940,089.17
Shares Outstanding (M)	320.63	320.63	320.63
Fair Value	$2,681.56	$2,804.50	$2,932.04
Upside / Downside	41.28%	47.76%	54.48%

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

Seiko Epson Corporation (6724.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener