DDM Analysis: 7606.T

Valuation Snapshot

Stable Growth	$879.36 - $1,230.78	$1,054.41
Multi-Stage	$1,423.23 - $1,560.72	$1,490.65
Blended Fair Value	$1,272.53
Current Price	$2,140.00
Upside	-40.54%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-8.10%	-3.30%	55.20	53.14	24.74	7.24	62.70	84.21	80.12	80.01	85.34	86.06
YoY Growth	-	-	3.89%	114.79%	241.50%	-88.45%	-25.55%	5.11%	0.14%	-6.24%	-0.84%	11.44%
Dividend Yield	-	-	2.58%	2.58%	1.00%	0.35%	2.91%	4.62%	2.38%	1.93%	2.34%	2.90%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,982.00
(-) Cash Dividends Paid (M)	1,729.00
(=) Cash Retained (M)	2,253.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	796.40	497.75	298.65
Cash Retained (M)	2,253.00	2,253.00	2,253.00
(-) Cash Required (M)	-796.40	-497.75	-298.65
(=) Excess Retained (M)	1,456.60	1,755.25	1,954.35
(/) Shares Outstanding (M)	27.61	27.61	27.61
(=) Excess Retained per Share	52.76	63.58	70.79
LTM Dividend per Share	62.63	62.63	62.63
(+) Excess Retained per Share	52.76	63.58	70.79
(=) Adjusted Dividend	115.39	126.20	133.41
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	-2.84%	-1.84%	-0.84%
Fair Value	$879.36	$1,054.41	$1,230.78
Upside / Downside	-58.91%	-50.73%	-42.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,982.00	3,908.73	3,836.80	3,766.20	3,696.90	3,628.87	3,737.74
Payout Ratio	43.42%	52.74%	62.05%	71.37%	80.68%	90.00%	92.50%
Projected Dividends (M)	1,729.00	2,061.32	2,380.82	2,687.87	2,982.81	3,265.98	3,457.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	-2.84%	-1.84%	-0.84%
Year 1 PV (M)	1,856.38	1,875.48	1,894.59
Year 2 PV (M)	1,930.94	1,970.89	2,011.25
Year 3 PV (M)	1,963.23	2,024.47	2,086.98
Year 4 PV (M)	1,962.05	2,044.08	2,128.66
Year 5 PV (M)	1,934.72	2,036.36	2,142.22
PV of Terminal Value (M)	29,645.69	31,203.03	32,825.14
Equity Value (M)	39,293.01	41,154.32	43,088.84
Shares Outstanding (M)	27.61	27.61	27.61
Fair Value	$1,423.23	$1,490.65	$1,560.72
Upside / Downside	-33.49%	-30.34%	-27.07%

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

United Arrows Ltd. (7606.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener