DDM Analysis: 3462.T

Valuation Snapshot

Stable Growth	$321,217.09 - $891,434.82	$497,956.98
Multi-Stage	$286,044.03 - $312,556.43	$299,057.38
Blended Fair Value	$398,507.18
Current Price	$161,100.00
Upside	147.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.12%	14.60%	6,867.75	6,337.75	5,863.28	5,300.45	5,514.66	5,102.16	4,711.22	5,187.15	4,765.50	2,348.79
YoY Growth	-	-	8.36%	8.09%	10.62%	-3.88%	8.08%	8.30%	-9.18%	8.85%	102.89%	33.67%
Dividend Yield	-	-	4.26%	4.29%	3.43%	3.11%	3.25%	3.75%	2.54%	3.35%	3.28%	1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	62,736.71
(-) Cash Dividends Paid (M)	45,762.46
(=) Cash Retained (M)	16,974.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,547.34	7,842.09	4,705.25
Cash Retained (M)	16,974.25	16,974.25	16,974.25
(-) Cash Required (M)	-12,547.34	-7,842.09	-4,705.25
(=) Excess Retained (M)	4,426.91	9,132.16	12,269.00
(/) Shares Outstanding (M)	4.68	4.68	4.68
(=) Excess Retained per Share	945.87	1,951.21	2,621.44
LTM Dividend per Share	9,777.76	9,777.76	9,777.76
(+) Excess Retained per Share	945.87	1,951.21	2,621.44
(=) Adjusted Dividend	10,723.63	11,728.97	12,399.19
WACC / Discount Rate	7.60%	7.60%	7.60%
Growth Rate	4.12%	5.12%	6.12%
Fair Value	$321,217.09	$497,956.98	$891,434.82
Upside / Downside	99.39%	209.10%	453.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	62,736.71	65,951.09	69,330.17	72,882.38	76,616.60	80,542.14	82,958.40
Payout Ratio	72.94%	76.35%	79.77%	83.18%	86.59%	90.00%	92.50%
Projected Dividends (M)	45,762.46	50,356.92	55,302.05	60,621.72	66,341.34	72,487.92	76,736.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.60%	7.60%	7.60%
Growth Rate	4.12%	5.12%	6.12%
Year 1 PV (M)	46,355.04	46,800.23	47,245.42
Year 2 PV (M)	46,861.57	47,766.01	48,679.09
Year 3 PV (M)	47,287.00	48,662.56	50,064.53
Year 4 PV (M)	47,636.03	49,492.54	51,402.80
Year 5 PV (M)	47,913.16	50,258.56	52,694.93
PV of Terminal Value (M)	1,102,707.62	1,156,686.38	1,212,758.60
Equity Value (M)	1,338,760.42	1,399,666.28	1,462,845.38
Shares Outstanding (M)	4.68	4.68	4.68
Fair Value	$286,044.03	$299,057.38	$312,556.43
Upside / Downside	77.56%	85.63%	94.01%

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

Nomura Real Estate Master Fund, Inc. (3462.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener