DDM Analysis: 8972.T

Valuation Snapshot

Stable Growth	$1,010,938.84 - $4,479,087.03	$2,384,167.99
Multi-Stage	$520,321.80 - $569,087.60	$544,258.92
Blended Fair Value	$1,464,213.45
Current Price	$148,600.00
Upside	885.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	20.40%	17.51%	7,522.47	3,225.75	3,063.46	3,366.48	3,069.06	2,973.54	2,632.44	2,387.82	2,171.49	2,086.40
YoY Growth	-	-	133.20%	5.30%	-9.00%	9.69%	3.21%	12.96%	10.24%	9.96%	4.08%	39.22%
Dividend Yield	-	-	5.06%	2.07%	2.04%	1.95%	1.52%	2.21%	1.41%	1.44%	1.37%	1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88,200.68
(-) Cash Dividends Paid (M)	30,123.06
(=) Cash Retained (M)	58,077.63

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,640.14	11,025.09	6,615.05
Cash Retained (M)	58,077.63	58,077.63	58,077.63
(-) Cash Required (M)	-17,640.14	-11,025.09	-6,615.05
(=) Excess Retained (M)	40,437.49	47,052.54	51,462.57
(/) Shares Outstanding (M)	3.92	3.92	3.92
(=) Excess Retained per Share	10,325.75	12,014.91	13,141.01
LTM Dividend per Share	7,691.95	7,691.95	7,691.95
(+) Excess Retained per Share	10,325.75	12,014.91	13,141.01
(=) Adjusted Dividend	18,017.70	19,706.86	20,832.96
WACC / Discount Rate	7.38%	7.38%	7.38%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,010,938.84	$2,384,167.99	$4,479,087.03
Upside / Downside	580.31%	1,504.42%	2,914.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88,200.68	93,933.73	100,039.42	106,541.98	113,467.21	120,842.58	124,467.86
Payout Ratio	34.15%	45.32%	56.49%	67.66%	78.83%	90.00%	92.50%
Projected Dividends (M)	30,123.06	42,572.92	56,513.99	72,087.53	89,446.85	108,758.32	115,132.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.38%	7.38%	7.38%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39,274.59	39,646.86	40,019.13
Year 2 PV (M)	48,096.38	49,012.49	49,937.23
Year 3 PV (M)	56,597.19	58,221.89	59,877.39
Year 4 PV (M)	64,785.53	67,277.00	69,839.65
Year 5 PV (M)	72,669.76	76,179.74	79,824.05
PV of Terminal Value (M)	1,756,250.37	1,841,077.92	1,929,152.02
Equity Value (M)	2,037,673.83	2,131,415.90	2,228,649.47
Shares Outstanding (M)	3.92	3.92	3.92
Fair Value	$520,321.80	$544,258.92	$569,087.60
Upside / Downside	250.15%	266.26%	282.97%

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

KDX Realty Investment Corporation (8972.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener