DDM Analysis: 9433.T

Valuation Snapshot

Stable Growth	$2,155.61 - $3,619.41	$2,797.53
Multi-Stage	$3,476.54 - $3,816.54	$3,643.29
Blended Fair Value	$3,220.41
Current Price	$2,360.50
Upside	36.43%
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	2.22%	8.64%	72.58	75.29	72.64	68.66	69.83	65.02	57.61	55.63	46.91	41.20
YoY Growth	-	-	-3.59%	3.64%	5.81%	-1.68%	7.39%	12.87%	3.55%	18.58%	13.88%	30.03%
Dividend Yield	-	-	2.93%	3.47%	3.26%	3.20%	4.03%	4.02%	4.18%	3.67%	3.15%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	712,198.00
(-) Cash Dividends Paid (M)	290,382.00
(=) Cash Retained (M)	421,816.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	142,439.60	89,024.75	53,414.85
Cash Retained (M)	421,816.00	421,816.00	421,816.00
(-) Cash Required (M)	-142,439.60	-89,024.75	-53,414.85
(=) Excess Retained (M)	279,376.40	332,791.25	368,401.15
(/) Shares Outstanding (M)	3,952.50	3,952.50	3,952.50
(=) Excess Retained per Share	70.68	84.20	93.21
LTM Dividend per Share	73.47	73.47	73.47
(+) Excess Retained per Share	70.68	84.20	93.21
(=) Adjusted Dividend	144.15	157.67	166.67
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	0.47%	1.47%	2.47%
Fair Value	$2,155.61	$2,797.53	$3,619.41
Upside / Downside	-8.68%	18.51%	53.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	712,198.00	722,696.53	733,349.81	744,160.14	755,129.82	766,261.21	789,249.04
Payout Ratio	40.77%	50.62%	60.46%	70.31%	80.15%	90.00%	92.50%
Projected Dividends (M)	290,382.00	365,815.40	443,409.63	523,212.00	605,270.76	689,635.08	730,055.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	0.47%	1.47%	2.47%
Year 1 PV (M)	337,904.68	341,267.78	344,630.88
Year 2 PV (M)	378,328.94	385,897.29	393,540.59
Year 3 PV (M)	412,357.94	424,793.26	437,476.09
Year 4 PV (M)	440,634.59	458,440.44	476,780.55
Year 5 PV (M)	463,746.30	487,288.18	511,776.57
PV of Terminal Value (M)	11,708,066.55	12,302,421.40	12,920,672.59
Equity Value (M)	13,741,038.99	14,400,108.34	15,084,877.29
Shares Outstanding (M)	3,952.50	3,952.50	3,952.50
Fair Value	$3,476.54	$3,643.29	$3,816.54
Upside / Downside	47.28%	54.34%	61.68%

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

KDDI Corporation (9433.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener