DDM Analysis: 8951.T

Valuation Snapshot

Stable Growth	$192,511.17 - $450,228.02	$282,708.90
Multi-Stage	$176,181.23 - $192,593.93	$184,236.94
Blended Fair Value	$233,472.92
Current Price	$132,900.00
Upside	75.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.27%	6.15%	4,915.85	4,599.65	4,996.60	4,406.94	3,651.50	3,460.69	3,157.09	2,987.04	2,727.87	2,568.04
YoY Growth	-	-	6.87%	-7.94%	13.38%	20.69%	5.51%	9.62%	5.69%	9.50%	6.22%	-5.11%
Dividend Yield	-	-	4.02%	3.76%	4.25%	3.29%	3.05%	2.18%	2.28%	2.71%	2.11%	2.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	79,312.40
(-) Cash Dividends Paid (M)	41,809.00
(=) Cash Retained (M)	37,503.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,862.48	9,914.05	5,948.43
Cash Retained (M)	37,503.40	37,503.40	37,503.40
(-) Cash Required (M)	-15,862.48	-9,914.05	-5,948.43
(=) Excess Retained (M)	21,640.92	27,589.35	31,554.97
(/) Shares Outstanding (M)	8.50	8.50	8.50
(=) Excess Retained per Share	2,544.50	3,243.90	3,710.17
LTM Dividend per Share	4,915.82	4,915.82	4,915.82
(+) Excess Retained per Share	2,544.50	3,243.90	3,710.17
(=) Adjusted Dividend	7,460.32	8,159.72	8,625.99
WACC / Discount Rate	8.06%	8.06%	8.06%
Growth Rate	4.03%	5.03%	6.03%
Fair Value	$192,511.17	$282,708.90	$450,228.02
Upside / Downside	44.85%	112.72%	238.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	79,312.40	83,302.14	87,492.58	91,893.82	96,516.46	101,371.63	104,412.78
Payout Ratio	52.71%	60.17%	67.63%	75.09%	82.54%	90.00%	92.50%
Projected Dividends (M)	41,809.00	50,124.12	59,170.01	68,999.15	79,667.45	91,234.47	96,581.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.06%	8.06%	8.06%
Growth Rate	4.03%	5.03%	6.03%
Year 1 PV (M)	45,943.02	46,384.65	46,826.28
Year 2 PV (M)	49,710.39	50,670.68	51,640.14
Year 3 PV (M)	53,132.72	54,679.73	56,256.47
Year 4 PV (M)	56,230.52	58,423.97	60,680.98
Year 5 PV (M)	59,023.22	61,915.11	64,919.26
PV of Terminal Value (M)	1,234,379.52	1,294,858.94	1,357,686.06
Equity Value (M)	1,498,419.39	1,566,933.07	1,638,009.19
Shares Outstanding (M)	8.50	8.50	8.50
Fair Value	$176,181.23	$184,236.94	$192,593.93
Upside / Downside	32.57%	38.63%	44.92%

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

Nippon Building Fund Incorporation (8951.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener