DDM Analysis: 8957.T

Valuation Snapshot

Stable Growth	$228,605.85 - $383,993.53	$296,733.00
Multi-Stage	$435,109.39 - $477,443.25	$455,870.72
Blended Fair Value	$376,301.86
Current Price	$196,900.00
Upside	91.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.63%	4.34%	7,811.80	7,511.17	8,057.52	7,582.42	7,322.64	6,230.23	5,848.05	5,307.58	5,449.53	5,089.38
YoY Growth	-	-	4.00%	-6.78%	6.27%	3.55%	17.53%	6.54%	10.18%	-2.60%	7.08%	-0.37%
Dividend Yield	-	-	3.97%	4.95%	4.28%	3.89%	3.59%	4.71%	2.96%	3.48%	4.06%	3.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,747.60
(-) Cash Dividends Paid (M)	14,954.18
(=) Cash Retained (M)	3,793.42

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,749.52	2,343.45	1,406.07
Cash Retained (M)	3,793.42	3,793.42	3,793.42
(-) Cash Required (M)	-3,749.52	-2,343.45	-1,406.07
(=) Excess Retained (M)	43.90	1,449.97	2,387.35
(/) Shares Outstanding (M)	0.98	0.98	0.98
(=) Excess Retained per Share	44.98	1,485.69	2,446.16
LTM Dividend per Share	15,322.54	15,322.54	15,322.54
(+) Excess Retained per Share	44.98	1,485.69	2,446.16
(=) Adjusted Dividend	15,367.53	16,808.23	17,768.70
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	-0.11%	0.89%	1.89%
Fair Value	$228,605.85	$296,733.00	$383,993.53
Upside / Downside	16.10%	50.70%	95.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,747.60	18,913.70	19,081.27	19,250.32	19,420.87	19,592.93	20,180.71
Payout Ratio	79.77%	81.81%	83.86%	85.91%	87.95%	90.00%	92.50%
Projected Dividends (M)	14,954.18	15,473.80	16,001.45	16,537.24	17,081.27	17,633.63	18,667.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	-0.11%	0.89%	1.89%
Year 1 PV (M)	14,371.80	14,515.68	14,659.56
Year 2 PV (M)	13,803.45	14,081.22	14,361.76
Year 3 PV (M)	13,249.69	13,651.63	14,061.62
Year 4 PV (M)	12,710.92	13,227.63	13,759.94
Year 5 PV (M)	12,187.45	12,809.85	13,457.43
PV of Terminal Value (M)	358,325.84	376,625.34	395,664.96
Equity Value (M)	424,649.14	444,911.36	465,965.27
Shares Outstanding (M)	0.98	0.98	0.98
Fair Value	$435,109.39	$455,870.72	$477,443.25
Upside / Downside	120.98%	131.52%	142.48%

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

Tokyu REIT, Inc. (8957.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener