DDM Analysis: 3249.T

Valuation Snapshot

Stable Growth	$411,532.19 - $1,573,327.70	$694,679.30
Multi-Stage	$277,259.19 - $302,077.41	$289,446.25
Blended Fair Value	$492,062.77
Current Price	$123,700.00
Upside	297.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.88%	10.60%	6,692.41	5,549.25	5,333.88	5,424.58	4,949.19	4,580.87	3,826.77	3,611.95	2,593.42	2,762.27
YoY Growth	-	-	20.60%	4.04%	-1.67%	9.61%	8.04%	19.71%	5.95%	39.27%	-6.11%	13.02%
Dividend Yield	-	-	5.77%	4.49%	3.58%	2.91%	2.34%	2.32%	2.69%	2.99%	2.08%	1.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	34,032.84
(-) Cash Dividends Paid (M)	32,031.45
(=) Cash Retained (M)	2,001.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,806.57	4,254.11	2,552.46
Cash Retained (M)	2,001.40	2,001.40	2,001.40
(-) Cash Required (M)	-6,806.57	-4,254.11	-2,552.46
(=) Excess Retained (M)	-4,805.17	-2,252.71	-551.07
(/) Shares Outstanding (M)	2.41	2.41	2.41
(=) Excess Retained per Share	-1,990.23	-933.04	-228.24
LTM Dividend per Share	13,266.95	13,266.95	13,266.95
(+) Excess Retained per Share	-1,990.23	-933.04	-228.24
(=) Adjusted Dividend	11,276.72	12,333.91	13,038.71
WACC / Discount Rate	8.39%	8.39%	8.39%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$411,532.19	$694,679.30	$1,573,327.70
Upside / Downside	232.69%	461.58%	1,171.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	34,032.84	36,244.98	38,600.90	41,109.96	43,782.11	46,627.94	48,026.78
Payout Ratio	94.12%	93.30%	92.47%	91.65%	90.82%	90.00%	92.50%
Projected Dividends (M)	32,031.45	33,814.89	35,694.84	37,676.33	39,764.59	41,965.15	44,424.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.39%	8.39%	8.39%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	30,904.24	31,197.17	31,490.10
Year 2 PV (M)	29,814.37	30,382.25	30,955.49
Year 3 PV (M)	28,760.65	29,586.27	30,427.54
Year 4 PV (M)	27,741.94	28,808.82	29,906.17
Year 5 PV (M)	26,757.10	28,049.48	29,391.32
PV of Terminal Value (M)	525,430.33	550,808.81	577,158.58
Equity Value (M)	669,408.63	698,832.79	729,329.20
Shares Outstanding (M)	2.41	2.41	2.41
Fair Value	$277,259.19	$289,446.25	$302,077.41
Upside / Downside	124.14%	133.99%	144.20%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Industrial & Infrastructure Fund Investment Corporation (3249.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener