DDM Analysis: 8015.T

Valuation Snapshot

Stable Growth	$32,244.79 - $64,164.91	$60,131.92
Multi-Stage	$9,861.75 - $10,798.63	$10,321.56
Blended Fair Value	$35,226.74
Current Price	$4,102.00
Upside	758.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	18.47%	17.80%	77.04	62.03	44.02	33.35	36.69	33.02	28.02	20.68	19.67	18.32
YoY Growth	-	-	24.20%	40.92%	32.00%	-9.10%	11.10%	17.86%	35.49%	5.11%	7.37%	22.38%
Dividend Yield	-	-	2.36%	1.95%	1.85%	2.26%	2.10%	3.63%	2.49%	1.67%	1.75%	2.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	340,606.00
(-) Cash Dividends Paid (M)	98,584.00
(=) Cash Retained (M)	242,022.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68,121.20	42,575.75	25,545.45
Cash Retained (M)	242,022.00	242,022.00	242,022.00
(-) Cash Required (M)	-68,121.20	-42,575.75	-25,545.45
(=) Excess Retained (M)	173,900.80	199,446.25	216,476.55
(/) Shares Outstanding (M)	1,055.69	1,055.69	1,055.69
(=) Excess Retained per Share	164.73	188.93	205.06
LTM Dividend per Share	93.38	93.38	93.38
(+) Excess Retained per Share	164.73	188.93	205.06
(=) Adjusted Dividend	258.11	282.31	298.44
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32,244.79	$60,131.92	$64,164.91
Upside / Downside	686.07%	1,365.92%	1,464.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	340,606.00	362,745.39	386,323.84	411,434.89	438,178.16	466,659.74	480,659.53
Payout Ratio	28.94%	41.15%	53.37%	65.58%	77.79%	90.00%	92.50%
Projected Dividends (M)	98,584.00	149,287.74	206,166.44	269,808.64	340,853.27	419,993.76	444,610.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	139,063.11	140,381.25	141,699.38
Year 2 PV (M)	178,893.11	182,300.52	185,740.07
Year 3 PV (M)	218,081.74	224,342.08	230,721.10
Year 4 PV (M)	256,636.67	266,506.20	276,657.68
Year 5 PV (M)	294,565.52	308,793.14	323,565.29
PV of Terminal Value (M)	9,323,671.55	9,774,008.37	10,241,580.65
Equity Value (M)	10,410,911.70	10,896,331.56	11,399,964.17
Shares Outstanding (M)	1,055.69	1,055.69	1,055.69
Fair Value	$9,861.75	$10,321.56	$10,798.63
Upside / Downside	140.41%	151.62%	163.25%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Toyota Tsusho Corporation (8015.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener