DDM Analysis: 8953.T

Valuation Snapshot

Stable Growth	$123,027.32 - $210,987.31	$161,048.81
Multi-Stage	$152,785.21 - $166,798.67	$159,663.20
Blended Fair Value	$160,356.01
Current Price	$92,400.00
Upside	73.55%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.43%	5.23%	4,506.17	4,549.03	2,271.17	3,332.33	3,326.75	3,300.22	3,272.48	3,086.94	2,979.65	2,813.60
YoY Growth	-	-	-0.94%	100.29%	-31.84%	0.17%	0.80%	0.85%	6.01%	3.60%	5.90%	3.95%
Dividend Yield	-	-	4.88%	4.65%	2.05%	3.12%	4.16%	3.10%	3.26%	3.05%	2.57%	2.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	67,564.63
(-) Cash Dividends Paid (M)	55,847.22
(=) Cash Retained (M)	11,717.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,512.93	8,445.58	5,067.35
Cash Retained (M)	11,717.40	11,717.40	11,717.40
(-) Cash Required (M)	-13,512.93	-8,445.58	-5,067.35
(=) Excess Retained (M)	-1,795.52	3,271.82	6,650.06
(/) Shares Outstanding (M)	7.03	7.03	7.03
(=) Excess Retained per Share	-255.48	465.54	946.21
LTM Dividend per Share	7,946.29	7,946.29	7,946.29
(+) Excess Retained per Share	-255.48	465.54	946.21
(=) Adjusted Dividend	7,690.81	8,411.83	8,892.50
WACC / Discount Rate	8.74%	8.74%	8.74%
Growth Rate	2.34%	3.34%	4.34%
Fair Value	$123,027.32	$161,048.81	$210,987.31
Upside / Downside	33.15%	74.30%	128.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	67,564.63	69,822.70	72,156.25	74,567.78	77,059.91	79,635.33	82,024.39
Payout Ratio	82.66%	84.13%	85.59%	87.06%	88.53%	90.00%	92.50%
Projected Dividends (M)	55,847.22	58,739.04	61,761.77	64,920.94	68,222.29	71,671.80	75,872.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.74%	8.74%	8.74%
Growth Rate	2.34%	3.34%	4.34%
Year 1 PV (M)	53,495.26	54,017.97	54,540.68
Year 2 PV (M)	51,226.73	52,232.71	53,248.47
Year 3 PV (M)	49,039.97	50,491.59	51,971.58
Year 4 PV (M)	46,933.19	48,794.62	50,710.87
Year 5 PV (M)	44,904.57	47,141.71	49,467.14
PV of Terminal Value (M)	828,188.09	869,448.32	912,336.86
Equity Value (M)	1,073,787.80	1,122,126.91	1,172,275.60
Shares Outstanding (M)	7.03	7.03	7.03
Fair Value	$152,785.21	$159,663.20	$166,798.67
Upside / Downside	65.35%	72.80%	80.52%

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

Japan Metropolitan Fund Investment Corporation (8953.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener