DDM Analysis: 8979.T

Valuation Snapshot

Stable Growth	$261,797.68 - $503,930.34	$358,643.09
Multi-Stage	$363,376.83 - $398,173.04	$380,447.54
Blended Fair Value	$369,545.32
Current Price	$169,400.00
Upside	118.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.11%	0.00%	9,988.93	10,331.68	8,336.25	8,369.24	8,617.32	8,168.60	8,432.96	7,965.65	5,034.29	5,133.42
YoY Growth	-	-	-3.32%	23.94%	-0.39%	-2.88%	5.49%	-3.13%	5.87%	58.23%	-1.93%	0.00%
Dividend Yield	-	-	5.72%	4.97%	3.52%	3.49%	4.33%	3.89%	5.17%	5.06%	3.18%	3.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,683.54
(-) Cash Dividends Paid (M)	2,961.16
(=) Cash Retained (M)	1,722.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	936.71	585.44	351.27
Cash Retained (M)	1,722.38	1,722.38	1,722.38
(-) Cash Required (M)	-936.71	-585.44	-351.27
(=) Excess Retained (M)	785.68	1,136.94	1,371.12
(/) Shares Outstanding (M)	0.28	0.28	0.28
(=) Excess Retained per Share	2,781.52	4,025.10	4,854.15
LTM Dividend per Share	10,483.35	10,483.35	10,483.35
(+) Excess Retained per Share	2,781.52	4,025.10	4,854.15
(=) Adjusted Dividend	13,264.86	14,508.44	15,337.50
WACC / Discount Rate	7.02%	7.02%	7.02%
Growth Rate	1.86%	2.86%	3.86%
Fair Value	$261,797.68	$358,643.09	$503,930.34
Upside / Downside	54.54%	111.71%	197.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,683.54	4,817.44	4,955.16	5,096.82	5,242.53	5,392.40	5,554.17
Payout Ratio	63.22%	68.58%	73.93%	79.29%	84.64%	90.00%	92.50%
Projected Dividends (M)	2,961.16	3,303.79	3,663.59	4,041.26	4,437.53	4,853.16	5,137.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.02%	7.02%	7.02%
Growth Rate	1.86%	2.86%	3.86%
Year 1 PV (M)	3,057.07	3,087.08	3,117.09
Year 2 PV (M)	3,136.84	3,198.73	3,261.23
Year 3 PV (M)	3,201.81	3,297.04	3,394.14
Year 4 PV (M)	3,253.22	3,382.86	3,516.35
Year 5 PV (M)	3,292.22	3,457.03	3,628.38
PV of Terminal Value (M)	86,699.36	91,039.61	95,551.96
Equity Value (M)	102,640.51	107,462.35	112,469.15
Shares Outstanding (M)	0.28	0.28	0.28
Fair Value	$363,376.83	$380,447.54	$398,173.04
Upside / Downside	114.51%	124.59%	135.05%

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

Starts Proceed Investment Corporation (8979.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener