DDM Analysis: 7917.T

Valuation Snapshot

Stable Growth	$1,127.92 - $1,932.02	$1,475.75
Multi-Stage	$1,150.71 - $1,258.63	$1,203.68
Blended Fair Value	$1,339.72
Current Price	$940.00
Upside	42.52%
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	8.57%	5.27%	26.07	21.11	21.37	20.35	17.79	17.28	16.77	16.77	16.77	16.12
YoY Growth	-	-	23.47%	-1.19%	4.99%	14.41%	2.94%	3.03%	0.00%	0.00%	4.06%	3.34%
Dividend Yield	-	-	2.77%	2.00%	2.39%	2.34%	1.75%	1.84%	2.29%	1.84%	1.90%	3.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,556.00
(-) Cash Dividends Paid (M)	1,562.00
(=) Cash Retained (M)	4,994.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,311.20	819.50	491.70
Cash Retained (M)	4,994.00	4,994.00	4,994.00
(-) Cash Required (M)	-1,311.20	-819.50	-491.70
(=) Excess Retained (M)	3,682.80	4,174.50	4,502.30
(/) Shares Outstanding (M)	74.89	74.89	74.89
(=) Excess Retained per Share	49.18	55.74	60.12
LTM Dividend per Share	20.86	20.86	20.86
(+) Excess Retained per Share	49.18	55.74	60.12
(=) Adjusted Dividend	70.03	76.60	80.98
WACC / Discount Rate	9.68%	9.68%	9.68%
Growth Rate	3.27%	4.27%	5.27%
Fair Value	$1,127.92	$1,475.75	$1,932.02
Upside / Downside	19.99%	57.00%	105.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,556.00	6,835.93	7,127.81	7,432.15	7,749.48	8,080.37	8,322.78
Payout Ratio	23.83%	37.06%	50.30%	63.53%	76.77%	90.00%	92.50%
Projected Dividends (M)	1,562.00	2,533.42	3,584.95	4,721.66	5,948.90	7,272.33	7,698.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.68%	9.68%	9.68%
Growth Rate	3.27%	4.27%	5.27%
Year 1 PV (M)	2,287.64	2,309.79	2,331.94
Year 2 PV (M)	2,923.09	2,979.97	3,037.41
Year 3 PV (M)	3,476.42	3,578.40	3,682.34
Year 4 PV (M)	3,955.07	4,110.50	4,270.47
Year 5 PV (M)	4,365.87	4,581.38	4,805.33
PV of Terminal Value (M)	69,167.24	72,581.59	76,129.46
Equity Value (M)	86,175.33	90,141.63	94,256.95
Shares Outstanding (M)	74.89	74.89	74.89
Fair Value	$1,150.71	$1,203.68	$1,258.63
Upside / Downside	22.42%	28.05%	33.90%

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

ZACROS Corporation (7917.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener