DDM Analysis: 9432.T

Valuation Snapshot

Stable Growth	$169.91 - $301.54	$225.52
Multi-Stage	$271.43 - $298.00	$284.46
Blended Fair Value	$254.99
Current Price	$154.70
Upside	64.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.24%	8.14%	5.27	5.03	5.06	4.79	4.32	4.28	3.78	3.27	2.99	2.41
YoY Growth	-	-	4.63%	-0.50%	5.68%	10.74%	1.03%	13.14%	15.55%	9.44%	23.88%	0.21%
Dividend Yield	-	-	3.42%	3.22%	2.97%	3.07%	3.73%	4.25%	3.68%	3.25%	2.82%	2.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,040,875.00
(-) Cash Dividends Paid (M)	433,303.00
(=) Cash Retained (M)	607,572.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	208,175.00	130,109.38	78,065.63
Cash Retained (M)	607,572.00	607,572.00	607,572.00
(-) Cash Required (M)	-208,175.00	-130,109.38	-78,065.63
(=) Excess Retained (M)	399,397.00	477,462.63	529,506.38
(/) Shares Outstanding (M)	82,941.36	82,941.36	82,941.36
(=) Excess Retained per Share	4.82	5.76	6.38
LTM Dividend per Share	5.22	5.22	5.22
(+) Excess Retained per Share	4.82	5.76	6.38
(=) Adjusted Dividend	10.04	10.98	11.61
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	0.87%	1.87%	2.87%
Fair Value	$169.91	$225.52	$301.54
Upside / Downside	9.83%	45.78%	94.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,040,875.00	1,060,290.59	1,080,068.33	1,100,215.00	1,120,737.46	1,141,642.73	1,175,892.01
Payout Ratio	41.63%	51.30%	60.98%	70.65%	80.33%	90.00%	92.50%
Projected Dividends (M)	433,303.00	543,960.67	658,595.81	777,318.29	900,240.72	1,027,478.46	1,087,700.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	0.87%	1.87%	2.87%
Year 1 PV (M)	504,207.20	509,206.02	514,204.84
Year 2 PV (M)	565,850.95	577,126.50	588,513.28
Year 3 PV (M)	619,046.84	637,642.07	656,606.00
Year 4 PV (M)	664,545.65	691,293.95	718,841.70
Year 5 PV (M)	703,040.65	738,589.03	775,561.05
PV of Terminal Value (M)	19,456,086.11	20,439,859.06	21,463,030.18
Equity Value (M)	22,512,777.41	23,593,716.62	24,716,757.06
Shares Outstanding (M)	82,941.36	82,941.36	82,941.36
Fair Value	$271.43	$284.46	$298.00
Upside / Downside	75.46%	83.88%	92.63%

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

NTT, Inc. (9432.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener