DDM Analysis: 8593.T

Valuation Snapshot

Stable Growth	$19,038.90 - $22,431.05	$21,021.18
Multi-Stage	$5,998.30 - $6,575.82	$6,281.70
Blended Fair Value	$13,651.44
Current Price	$1,222.50
Upside	1,016.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	18.89%	21.84%	38.97	35.96	29.95	20.64	15.64	16.41	12.38	8.81	8.25	6.55
YoY Growth	-	-	8.38%	20.04%	45.11%	31.96%	-4.66%	32.57%	40.43%	6.78%	25.99%	21.18%
Dividend Yield	-	-	3.67%	3.35%	3.51%	3.30%	2.63%	3.22%	2.13%	1.29%	1.34%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	162,236.00
(-) Cash Dividends Paid (M)	56,058.00
(=) Cash Retained (M)	106,178.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	32,447.20	20,279.50	12,167.70
Cash Retained (M)	106,178.00	106,178.00	106,178.00
(-) Cash Required (M)	-32,447.20	-20,279.50	-12,167.70
(=) Excess Retained (M)	73,730.80	85,898.50	94,010.30
(/) Shares Outstanding (M)	1,438.39	1,438.39	1,438.39
(=) Excess Retained per Share	51.26	59.72	65.36
LTM Dividend per Share	38.97	38.97	38.97
(+) Excess Retained per Share	51.26	59.72	65.36
(=) Adjusted Dividend	90.23	98.69	104.33
WACC / Discount Rate	4.97%	4.97%	4.97%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$19,038.90	$21,021.18	$22,431.05
Upside / Downside	1,457.37%	1,619.52%	1,734.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	162,236.00	172,781.34	184,012.13	195,972.92	208,711.15	222,277.38	228,945.70
Payout Ratio	34.55%	45.64%	56.73%	67.82%	78.91%	90.00%	92.50%
Projected Dividends (M)	56,058.00	78,862.06	104,393.80	132,911.47	164,695.38	200,049.64	211,774.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.97%	4.97%	4.97%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	74,426.25	75,131.71	75,837.17
Year 2 PV (M)	92,980.26	94,751.27	96,538.99
Year 3 PV (M)	111,721.45	114,928.57	118,196.49
Year 4 PV (M)	130,651.24	135,675.72	140,843.74
Year 5 PV (M)	149,771.07	157,005.07	164,515.93
PV of Terminal Value (M)	8,068,360.94	8,458,065.79	8,862,685.57
Equity Value (M)	8,627,911.22	9,035,558.14	9,458,617.90
Shares Outstanding (M)	1,438.39	1,438.39	1,438.39
Fair Value	$5,998.30	$6,281.70	$6,575.82
Upside / Downside	390.66%	413.84%	437.90%

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

Mitsubishi HC Capital Inc. (8593.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener