DDM Analysis: 6724.T

Valuation Snapshot

Stable Growth	$2,634.67 - $5,206.72	$3,645.13
Multi-Stage	$2,681.56 - $2,932.04	$2,804.50
Blended Fair Value	$3,224.81
Current Price	$1,898.00
Upside	69.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.40%	6.59%	76.01	80.66	66.47	66.90	66.90	67.51	69.21	65.91	66.43	78.11
YoY Growth	-	-	-5.76%	21.34%	-0.64%	0.01%	-0.91%	-2.45%	5.00%	-0.78%	-14.95%	94.44%
Dividend Yield	-	-	3.97%	3.21%	2.97%	3.48%	3.42%	5.48%	4.02%	3.42%	2.66%	4.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,562.00
(-) Cash Dividends Paid (M)	23,954.00
(=) Cash Retained (M)	26,608.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,112.40	6,320.25	3,792.15
Cash Retained (M)	26,608.00	26,608.00	26,608.00
(-) Cash Required (M)	-10,112.40	-6,320.25	-3,792.15
(=) Excess Retained (M)	16,495.60	20,287.75	22,815.85
(/) Shares Outstanding (M)	320.63	320.63	320.63
(=) Excess Retained per Share	51.45	63.28	71.16
LTM Dividend per Share	74.71	74.71	74.71
(+) Excess Retained per Share	51.45	63.28	71.16
(=) Adjusted Dividend	126.16	137.99	145.87
WACC / Discount Rate	8.44%	8.44%	8.44%
Growth Rate	3.48%	4.48%	5.48%
Fair Value	$2,634.67	$3,645.13	$5,206.72
Upside / Downside	38.81%	92.05%	174.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,562.00	52,829.47	55,198.63	57,674.03	60,260.44	62,962.84	64,851.72
Payout Ratio	47.38%	55.90%	64.43%	72.95%	81.48%	90.00%	92.50%
Projected Dividends (M)	23,954.00	29,531.88	35,561.88	42,073.32	49,097.25	56,666.55	59,987.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.44%	8.44%	8.44%
Growth Rate	3.48%	4.48%	5.48%
Year 1 PV (M)	26,972.80	27,233.45	27,494.09
Year 2 PV (M)	29,665.69	30,241.80	30,823.44
Year 3 PV (M)	32,056.15	32,994.46	33,950.91
Year 4 PV (M)	34,166.20	35,506.10	36,885.02
Year 5 PV (M)	36,016.47	37,790.62	39,634.00
PV of Terminal Value (M)	700,902.47	735,428.40	771,301.71
Equity Value (M)	859,779.79	899,194.82	940,089.17
Shares Outstanding (M)	320.63	320.63	320.63
Fair Value	$2,681.56	$2,804.50	$2,932.04
Upside / Downside	41.28%	47.76%	54.48%

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

Seiko Epson Corporation (6724.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener