DDM Analysis: 7994.T

Valuation Snapshot

Stable Growth	$38,313.87 - $45,140.23	$42,303.01
Multi-Stage	$25,861.09 - $28,377.54	$27,095.84
Blended Fair Value	$34,699.42
Current Price	$2,348.00
Upside	1,377.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	20.30%	15.13%	88.08	76.01	43.43	42.18	32.63	34.96	32.59	27.97	30.27	21.54
YoY Growth	-	-	15.89%	74.99%	2.98%	29.27%	-6.68%	7.26%	16.55%	-7.61%	40.51%	0.05%
Dividend Yield	-	-	3.97%	3.40%	2.28%	3.48%	2.17%	4.67%	2.97%	1.72%	2.84%	2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,483.00
(-) Cash Dividends Paid (M)	8,902.00
(=) Cash Retained (M)	12,581.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,296.60	2,685.38	1,611.23
Cash Retained (M)	12,581.00	12,581.00	12,581.00
(-) Cash Required (M)	-4,296.60	-2,685.38	-1,611.23
(=) Excess Retained (M)	8,284.40	9,895.63	10,969.78
(/) Shares Outstanding (M)	94.65	94.65	94.65
(=) Excess Retained per Share	87.53	104.55	115.90
LTM Dividend per Share	94.05	94.05	94.05
(+) Excess Retained per Share	87.53	104.55	115.90
(=) Adjusted Dividend	181.58	198.61	209.95
WACC / Discount Rate	2.50%	2.50%	2.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$38,313.87	$42,303.01	$45,140.23
Upside / Downside	1,531.77%	1,701.66%	1,822.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,483.00	22,879.40	24,366.56	25,950.38	27,637.16	29,433.57	30,316.58
Payout Ratio	41.44%	51.15%	60.86%	70.57%	80.29%	90.00%	92.50%
Projected Dividends (M)	8,902.00	11,702.80	14,830.08	18,314.47	22,189.18	26,490.21	28,042.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.50%	2.50%	2.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	11,310.10	11,417.30	11,524.51
Year 2 PV (M)	13,851.50	14,115.34	14,381.66
Year 3 PV (M)	16,531.96	17,006.54	17,490.11
Year 4 PV (M)	19,357.44	20,101.87	20,867.57
Year 5 PV (M)	22,334.12	23,412.87	24,532.90
PV of Terminal Value (M)	2,364,314.88	2,478,512.17	2,597,080.06
Equity Value (M)	2,447,700.00	2,564,566.08	2,685,876.80
Shares Outstanding (M)	94.65	94.65	94.65
Fair Value	$25,861.09	$27,095.84	$28,377.54
Upside / Downside	1,001.41%	1,054.00%	1,108.58%

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

Okamura Corporation (7994.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener