DDM Analysis: 4792.T

Valuation Snapshot

Stable Growth	$1,670.49 - $2,879.22	$2,191.09
Multi-Stage	$1,420.97 - $1,544.62	$1,481.71
Blended Fair Value	$1,836.40
Current Price	$1,860.00
Upside	-1.27%
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	12.07%	13.54%	80.87	65.81	50.80	39.80	37.79	45.75	45.74	36.03	31.11	27.50
YoY Growth	-	-	22.89%	29.55%	27.64%	5.30%	-17.38%	0.02%	26.93%	15.84%	13.12%	21.04%
Dividend Yield	-	-	5.00%	3.15%	3.15%	3.63%	3.22%	3.41%	2.22%	1.13%	1.65%	2.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,389.65
(-) Cash Dividends Paid (M)	1,469.76
(=) Cash Retained (M)	919.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	477.93	298.71	179.22
Cash Retained (M)	919.89	919.89	919.89
(-) Cash Required (M)	-477.93	-298.71	-179.22
(=) Excess Retained (M)	441.96	621.18	740.67
(/) Shares Outstanding (M)	19.10	19.10	19.10
(=) Excess Retained per Share	23.14	32.52	38.77
LTM Dividend per Share	76.94	76.94	76.94
(+) Excess Retained per Share	23.14	32.52	38.77
(=) Adjusted Dividend	100.08	109.46	115.71
WACC / Discount Rate	11.82%	11.82%	11.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,670.49	$2,191.09	$2,879.22
Upside / Downside	-10.19%	17.80%	54.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,389.65	2,544.98	2,710.40	2,886.58	3,074.21	3,274.03	3,372.25
Payout Ratio	61.51%	67.20%	72.90%	78.60%	84.30%	90.00%	92.50%
Projected Dividends (M)	1,469.76	1,710.33	1,975.97	2,268.91	2,591.59	2,946.63	3,119.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	11.82%	11.82%	11.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,515.18	1,529.54	1,543.90
Year 2 PV (M)	1,550.76	1,580.30	1,610.11
Year 3 PV (M)	1,577.48	1,622.77	1,668.91
Year 4 PV (M)	1,596.23	1,657.61	1,720.75
Year 5 PV (M)	1,607.82	1,685.47	1,766.10
PV of Terminal Value (M)	19,296.96	20,229.01	21,196.73
Equity Value (M)	27,144.42	28,304.70	29,506.51
Shares Outstanding (M)	19.10	19.10	19.10
Fair Value	$1,420.97	$1,481.71	$1,544.62
Upside / Downside	-23.60%	-20.34%	-16.96%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

YAMADA Consulting Group Co.,Ltd. (4792.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener