DDM Analysis: 5851.T

Valuation Snapshot

Stable Growth	$4,667.83 - $12,274.23	$7,118.71
Multi-Stage	$4,278.66 - $4,683.19	$4,477.18
Blended Fair Value	$5,797.94
Current Price	$2,145.00
Upside	170.30%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2018	2017	2016
DPS	4.53%	8.13%	87.34	59.97	30.06	10.13	35.07	69.98	69.82	49.99	49.99	39.98
YoY Growth	-	-	45.65%	99.49%	196.65%	-71.10%	-49.89%	0.22%	39.68%	0.00%	25.04%	0.00%
Dividend Yield	-	-	3.90%	2.08%	1.95%	0.95%	2.11%	5.27%	2.71%	1.37%	2.19%	1.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,590.00
(-) Cash Dividends Paid (M)	2,747.00
(=) Cash Retained (M)	3,843.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,318.00	823.75	494.25
Cash Retained (M)	3,843.00	3,843.00	3,843.00
(-) Cash Required (M)	-1,318.00	-823.75	-494.25
(=) Excess Retained (M)	2,525.00	3,019.25	3,348.75
(/) Shares Outstanding (M)	32.37	32.37	32.37
(=) Excess Retained per Share	78.01	93.28	103.46
LTM Dividend per Share	84.87	84.87	84.87
(+) Excess Retained per Share	78.01	93.28	103.46
(=) Adjusted Dividend	162.88	178.15	188.32
WACC / Discount Rate	7.50%	7.50%	7.50%
Growth Rate	3.87%	4.87%	5.87%
Fair Value	$4,667.83	$7,118.71	$12,274.23
Upside / Downside	117.61%	231.87%	472.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,590.00	6,911.00	7,247.65	7,600.68	7,970.92	8,359.19	8,609.97
Payout Ratio	41.68%	51.35%	61.01%	70.67%	80.34%	90.00%	92.50%
Projected Dividends (M)	2,747.00	3,548.63	4,421.83	5,371.69	6,403.59	7,523.27	7,964.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.50%	7.50%	7.50%
Growth Rate	3.87%	4.87%	5.87%
Year 1 PV (M)	3,269.71	3,301.19	3,332.67
Year 2 PV (M)	3,754.05	3,826.68	3,900.01
Year 3 PV (M)	4,202.01	4,324.54	4,449.44
Year 4 PV (M)	4,615.49	4,795.82	4,981.37
Year 5 PV (M)	4,996.32	5,241.50	5,496.22
PV of Terminal Value (M)	117,655.20	123,428.83	129,426.92
Equity Value (M)	138,492.79	144,918.56	151,586.62
Shares Outstanding (M)	32.37	32.37	32.37
Fair Value	$4,278.66	$4,477.18	$4,683.19
Upside / Downside	99.47%	108.73%	118.33%

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

Ryobi Limited (5851.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener