DDM Analysis: 9783.T

Valuation Snapshot

Stable Growth	$653.25 - $1,032.07	$826.43
Multi-Stage	$2,979.18 - $3,289.09	$3,131.02
Blended Fair Value	$1,978.72
Current Price	$2,585.00
Upside	-23.45%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.70%	-4.51%	59.99	54.95	49.96	49.96	49.96	72.42	94.85	94.70	94.72	94.72
YoY Growth	-	-	9.17%	9.98%	0.00%	0.00%	-31.00%	-23.65%	0.15%	-0.01%	0.00%	-0.52%
Dividend Yield	-	-	2.32%	2.99%	2.27%	1.81%	1.73%	2.82%	2.41%	2.23%	3.94%	3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,442.00
(-) Cash Dividends Paid (M)	5,787.00
(=) Cash Retained (M)	655.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,288.40	805.25	483.15
Cash Retained (M)	655.00	655.00	655.00
(-) Cash Required (M)	-1,288.40	-805.25	-483.15
(=) Excess Retained (M)	-633.40	-150.25	171.85
(/) Shares Outstanding (M)	96.47	96.47	96.47
(=) Excess Retained per Share	-6.57	-1.56	1.78
LTM Dividend per Share	59.99	59.99	59.99
(+) Excess Retained per Share	-6.57	-1.56	1.78
(=) Adjusted Dividend	53.42	58.43	61.77
WACC / Discount Rate	4.57%	4.57%	4.57%
Growth Rate	-3.34%	-2.34%	-1.34%
Fair Value	$653.25	$826.43	$1,032.07
Upside / Downside	-74.73%	-68.03%	-60.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,442.00	6,291.39	6,144.30	6,000.65	5,860.36	5,723.34	5,895.04
Payout Ratio	89.83%	89.87%	89.90%	89.93%	89.97%	90.00%	92.50%
Projected Dividends (M)	5,787.00	5,653.81	5,523.69	5,396.56	5,272.36	5,151.01	5,452.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.57%	4.57%	4.57%
Growth Rate	-3.34%	-2.34%	-1.34%
Year 1 PV (M)	5,351.51	5,406.88	5,462.24
Year 2 PV (M)	4,948.80	5,051.72	5,155.70
Year 3 PV (M)	4,576.39	4,719.89	4,866.37
Year 4 PV (M)	4,232.00	4,409.86	4,593.27
Year 5 PV (M)	3,913.53	4,120.20	4,335.50
PV of Terminal Value (M)	264,374.01	278,335.07	292,879.81
Equity Value (M)	287,396.24	302,043.63	317,292.90
Shares Outstanding (M)	96.47	96.47	96.47
Fair Value	$2,979.18	$3,131.02	$3,289.09
Upside / Downside	15.25%	21.12%	27.24%

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

Benesse Holdings, Inc. (9783.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener