DDM Analysis: 6287.T

Valuation Snapshot

Stable Growth	$3,697.83 - $7,301.16	$5,114.27
Multi-Stage	$3,549.98 - $3,882.50	$3,713.18
Blended Fair Value	$4,413.72
Current Price	$2,268.00
Upside	94.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.09%	5.77%	74.04	71.97	73.18	72.74	71.73	73.70	70.62	64.34	60.06	53.59
YoY Growth	-	-	2.87%	-1.64%	0.59%	1.42%	-2.67%	4.36%	9.77%	7.13%	12.07%	26.82%
Dividend Yield	-	-	3.59%	3.39%	3.76%	3.90%	2.63%	3.16%	2.55%	1.94%	2.13%	2.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,176.00
(-) Cash Dividends Paid (M)	2,441.00
(=) Cash Retained (M)	4,735.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,435.20	897.00	538.20
Cash Retained (M)	4,735.00	4,735.00	4,735.00
(-) Cash Required (M)	-1,435.20	-897.00	-538.20
(=) Excess Retained (M)	3,299.80	3,838.00	4,196.80
(/) Shares Outstanding (M)	32.47	32.47	32.47
(=) Excess Retained per Share	101.63	118.20	129.25
LTM Dividend per Share	75.18	75.18	75.18
(+) Excess Retained per Share	101.63	118.20	129.25
(=) Adjusted Dividend	176.80	193.38	204.43
WACC / Discount Rate	8.73%	8.73%	8.73%
Growth Rate	3.77%	4.77%	5.77%
Fair Value	$3,697.83	$5,114.27	$7,301.16
Upside / Downside	63.04%	125.50%	221.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,176.00	7,518.22	7,876.75	8,252.39	8,645.94	9,058.26	9,330.00
Payout Ratio	34.02%	45.21%	56.41%	67.61%	78.80%	90.00%	92.50%
Projected Dividends (M)	2,441.00	3,399.21	4,443.25	5,579.15	6,813.28	8,152.43	8,630.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.73%	8.73%	8.73%
Growth Rate	3.77%	4.77%	5.77%
Year 1 PV (M)	3,096.43	3,126.27	3,156.11
Year 2 PV (M)	3,686.96	3,758.37	3,830.45
Year 3 PV (M)	4,217.15	4,340.25	4,465.72
Year 4 PV (M)	4,691.28	4,874.75	5,063.55
Year 5 PV (M)	5,113.36	5,364.54	5,625.49
PV of Terminal Value (M)	94,462.22	99,102.36	103,923.08
Equity Value (M)	115,267.41	120,566.53	126,064.40
Shares Outstanding (M)	32.47	32.47	32.47
Fair Value	$3,549.98	$3,713.18	$3,882.50
Upside / Downside	56.52%	63.72%	71.19%

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

Sato Holdings Corporation (6287.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener