DDM Analysis: 8968.T

Valuation Snapshot

Stable Growth	$281,474.17 - $556,446.07	$389,492.86
Multi-Stage	$414,851.12 - $454,887.80	$434,490.88
Blended Fair Value	$411,991.87
Current Price	$184,400.00
Upside	123.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.59%	3.66%	7,970.97	7,228.51	6,790.67	6,764.78	6,320.36	7,012.89	6,960.38	6,223.27	6,168.59	6,403.17
YoY Growth	-	-	10.27%	6.45%	0.38%	7.03%	-9.88%	0.75%	11.84%	0.89%	-3.66%	15.10%
Dividend Yield	-	-	4.32%	4.87%	4.19%	3.97%	3.60%	5.14%	3.90%	3.65%	3.75%	3.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,275.18
(-) Cash Dividends Paid (M)	9,080.62
(=) Cash Retained (M)	5,194.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,855.04	1,784.40	1,070.64
Cash Retained (M)	5,194.57	5,194.57	5,194.57
(-) Cash Required (M)	-2,855.04	-1,784.40	-1,070.64
(=) Excess Retained (M)	2,339.53	3,410.17	4,123.93
(/) Shares Outstanding (M)	0.83	0.83	0.83
(=) Excess Retained per Share	2,810.61	4,096.83	4,954.31
LTM Dividend per Share	10,909.07	10,909.07	10,909.07
(+) Excess Retained per Share	2,810.61	4,096.83	4,954.31
(=) Adjusted Dividend	13,719.68	15,005.90	15,863.38
WACC / Discount Rate	6.62%	6.62%	6.62%
Growth Rate	1.66%	2.66%	3.66%
Fair Value	$281,474.17	$389,492.86	$556,446.07
Upside / Downside	52.64%	111.22%	201.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,275.18	14,655.21	15,045.36	15,445.89	15,857.09	16,279.24	16,767.61
Payout Ratio	63.61%	68.89%	74.17%	79.44%	84.72%	90.00%	92.50%
Projected Dividends (M)	9,080.62	10,095.82	11,158.65	12,270.91	13,434.48	14,651.31	15,510.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.62%	6.62%	6.62%
Growth Rate	1.66%	2.66%	3.66%
Year 1 PV (M)	9,376.97	9,469.21	9,561.44
Year 2 PV (M)	9,626.16	9,816.47	10,008.64
Year 3 PV (M)	9,831.94	10,124.94	10,423.70
Year 4 PV (M)	9,997.79	10,397.01	10,808.06
Year 5 PV (M)	10,126.99	10,634.95	11,163.10
PV of Terminal Value (M)	296,358.70	311,223.94	326,679.80
Equity Value (M)	345,318.55	361,666.51	378,644.74
Shares Outstanding (M)	0.83	0.83	0.83
Fair Value	$414,851.12	$434,490.88	$454,887.80
Upside / Downside	124.97%	135.62%	146.69%

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

Fukuoka REIT Corporation (8968.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener