DDM Analysis: 3459.T

Valuation Snapshot

Stable Growth	$169,791.03 - $405,332.05	$251,060.73
Multi-Stage	$188,511.61 - $206,166.28	$197,175.55
Blended Fair Value	$224,118.14
Current Price	$93,300.00
Upside	140.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.15%	0.00%	5,464.34	5,525.18	5,482.65	4,601.54	3,987.17	4,251.48	3,682.84	1,795.06	1,764.15	696.62
YoY Growth	-	-	-1.10%	0.78%	19.15%	15.41%	-6.22%	15.44%	105.17%	1.75%	153.24%	0.00%
Dividend Yield	-	-	5.86%	5.39%	4.71%	3.71%	3.13%	4.54%	3.14%	1.97%	2.11%	0.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,837.83
(-) Cash Dividends Paid (M)	5,784.41
(=) Cash Retained (M)	1,053.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,367.57	854.73	512.84
Cash Retained (M)	1,053.42	1,053.42	1,053.42
(-) Cash Required (M)	-1,367.57	-854.73	-512.84
(=) Excess Retained (M)	-314.15	198.69	540.58
(/) Shares Outstanding (M)	0.84	0.84	0.84
(=) Excess Retained per Share	-373.45	236.20	642.63
LTM Dividend per Share	6,876.39	6,876.39	6,876.39
(+) Excess Retained per Share	-373.45	236.20	642.63
(=) Adjusted Dividend	6,502.94	7,112.59	7,519.02
WACC / Discount Rate	7.10%	7.10%	7.10%
Growth Rate	3.15%	4.15%	5.15%
Fair Value	$169,791.03	$251,060.73	$405,332.05
Upside / Downside	81.98%	169.09%	334.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,837.83	7,121.43	7,416.80	7,724.42	8,044.80	8,378.47	8,629.83
Payout Ratio	84.59%	85.68%	86.76%	87.84%	88.92%	90.00%	92.50%
Projected Dividends (M)	5,784.41	6,101.32	6,434.56	6,784.96	7,153.35	7,540.62	7,982.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.10%	7.10%	7.10%
Growth Rate	3.15%	4.15%	5.15%
Year 1 PV (M)	5,642.24	5,696.94	5,751.64
Year 2 PV (M)	5,502.69	5,609.90	5,718.15
Year 3 PV (M)	5,365.76	5,523.33	5,683.97
Year 4 PV (M)	5,231.44	5,437.28	5,649.14
Year 5 PV (M)	5,099.73	5,351.77	5,613.69
PV of Terminal Value (M)	131,733.88	138,244.60	145,010.24
Equity Value (M)	158,575.73	165,863.83	173,426.82
Shares Outstanding (M)	0.84	0.84	0.84
Fair Value	$188,511.61	$197,175.55	$206,166.28
Upside / Downside	102.05%	111.33%	120.97%

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

Samty Residential Investment Corporation (3459.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener