DDM Analysis: 7966.T

Valuation Snapshot

Stable Growth	$2,518.49 - $4,385.63	$3,317.25
Multi-Stage	$2,569.72 - $2,804.25	$2,684.85
Blended Fair Value	$3,001.05
Current Price	$3,640.00
Upside	-17.55%
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	2.68%	7.55%	96.02	89.89	96.00	84.28	84.13	84.13	77.62	71.14	64.65	57.12
YoY Growth	-	-	6.83%	-6.36%	13.90%	0.18%	0.00%	8.39%	9.11%	10.03%	13.18%	23.24%
Dividend Yield	-	-	3.25%	2.61%	4.23%	3.67%	3.49%	3.29%	3.33%	2.21%	2.41%	2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,589.00
(-) Cash Dividends Paid (M)	6,781.00
(=) Cash Retained (M)	5,808.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,517.80	1,573.63	944.18
Cash Retained (M)	5,808.00	5,808.00	5,808.00
(-) Cash Required (M)	-2,517.80	-1,573.63	-944.18
(=) Excess Retained (M)	3,290.20	4,234.38	4,863.83
(/) Shares Outstanding (M)	66.94	66.94	66.94
(=) Excess Retained per Share	49.15	63.26	72.66
LTM Dividend per Share	101.30	101.30	101.30
(+) Excess Retained per Share	49.15	63.26	72.66
(=) Adjusted Dividend	150.45	164.55	173.96
WACC / Discount Rate	9.78%	9.78%	9.78%
Growth Rate	3.59%	4.59%	5.59%
Fair Value	$2,518.49	$3,317.25	$4,385.63
Upside / Downside	-30.81%	-8.87%	20.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,589.00	13,166.95	13,771.42	14,403.65	15,064.91	15,756.52	16,229.22
Payout Ratio	53.86%	61.09%	68.32%	75.55%	82.77%	90.00%	92.50%
Projected Dividends (M)	6,781.00	8,043.90	9,408.46	10,881.35	12,469.66	14,180.87	15,012.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.78%	9.78%	9.78%
Growth Rate	3.59%	4.59%	5.59%
Year 1 PV (M)	7,257.29	7,327.34	7,397.40
Year 2 PV (M)	7,658.33	7,806.90	7,956.90
Year 3 PV (M)	7,991.10	8,224.76	8,462.94
Year 4 PV (M)	8,262.01	8,585.69	8,918.78
Year 5 PV (M)	8,476.99	8,894.13	9,327.52
PV of Terminal Value (M)	132,373.95	138,887.76	145,655.52
Equity Value (M)	172,019.66	179,726.58	187,719.06
Shares Outstanding (M)	66.94	66.94	66.94
Fair Value	$2,569.72	$2,684.85	$2,804.25
Upside / Downside	-29.40%	-26.24%	-22.96%

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

LINTEC Corporation (7966.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener