DDM Analysis: 9310.T

Valuation Snapshot

Stable Growth	$1,061.20 - $1,693.15	$1,347.99
Multi-Stage	$905.82 - $984.96	$944.69
Blended Fair Value	$1,146.34
Current Price	$1,093.00
Upside	4.88%
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	18.33%	9.91%	23.66	12.24	11.25	10.22	10.20	10.20	10.20	10.19	10.69	10.23
YoY Growth	-	-	93.37%	8.77%	10.12%	0.16%	0.00%	0.00%	0.16%	-4.76%	4.51%	11.25%
Dividend Yield	-	-	2.17%	1.18%	1.81%	2.08%	1.90%	2.02%	2.12%	1.89%	2.35%	3.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,041.00
(-) Cash Dividends Paid (M)	2,449.00
(=) Cash Retained (M)	3,592.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,208.20	755.13	453.08
Cash Retained (M)	3,592.00	3,592.00	3,592.00
(-) Cash Required (M)	-1,208.20	-755.13	-453.08
(=) Excess Retained (M)	2,383.80	2,836.88	3,138.93
(/) Shares Outstanding (M)	62.84	62.84	62.84
(=) Excess Retained per Share	37.94	45.15	49.95
LTM Dividend per Share	38.97	38.97	38.97
(+) Excess Retained per Share	37.94	45.15	49.95
(=) Adjusted Dividend	76.91	84.12	88.93
WACC / Discount Rate	13.15%	13.15%	13.15%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,061.20	$1,347.99	$1,693.15
Upside / Downside	-2.91%	23.33%	54.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,041.00	6,433.67	6,851.85	7,297.22	7,771.54	8,276.69	8,524.99
Payout Ratio	40.54%	50.43%	60.32%	70.22%	80.11%	90.00%	92.50%
Projected Dividends (M)	2,449.00	3,244.61	4,133.30	5,123.81	6,225.62	7,449.02	7,885.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	13.15%	13.15%	13.15%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,840.70	2,867.62	2,894.55
Year 2 PV (M)	3,168.27	3,228.62	3,289.53
Year 3 PV (M)	3,438.59	3,537.30	3,637.89
Year 4 PV (M)	3,657.92	3,798.59	3,943.28
Year 5 PV (M)	3,831.89	4,016.97	4,209.14
PV of Terminal Value (M)	39,980.13	41,911.18	43,916.14
Equity Value (M)	56,917.49	59,360.29	61,890.53
Shares Outstanding (M)	62.84	62.84	62.84
Fair Value	$905.82	$944.69	$984.96
Upside / Downside	-17.13%	-13.57%	-9.88%

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

Japan Transcity Corporation (9310.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener