DDM Analysis: 7245.T

Valuation Snapshot

Stable Growth	$1,341.80 - $3,438.35	$2,029.96
Multi-Stage	$1,540.40 - $1,689.91	$1,613.75
Blended Fair Value	$1,821.85
Current Price	$664.00
Upside	174.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-10.61%	1.78%	20.10	4.03	25.15	20.12	25.17	35.21	27.74	25.32	23.65	19.36
YoY Growth	-	-	398.42%	-83.97%	25.00%	-20.07%	-28.51%	26.93%	9.56%	7.07%	22.14%	14.89%
Dividend Yield	-	-	3.03%	0.65%	5.12%	3.87%	4.21%	6.45%	4.11%	2.24%	2.33%	1.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,846.00
(-) Cash Dividends Paid (M)	854.00
(=) Cash Retained (M)	1,992.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	569.20	355.75	213.45
Cash Retained (M)	1,992.00	1,992.00	1,992.00
(-) Cash Required (M)	-569.20	-355.75	-213.45
(=) Excess Retained (M)	1,422.80	1,636.25	1,778.55
(/) Shares Outstanding (M)	47.11	47.11	47.11
(=) Excess Retained per Share	30.20	34.73	37.75
LTM Dividend per Share	18.13	18.13	18.13
(+) Excess Retained per Share	30.20	34.73	37.75
(=) Adjusted Dividend	48.33	52.86	55.88
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.83%	3.83%	4.83%
Fair Value	$1,341.80	$2,029.96	$3,438.35
Upside / Downside	102.08%	205.72%	417.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,846.00	2,955.11	3,068.40	3,186.03	3,308.17	3,435.00	3,538.05
Payout Ratio	30.01%	42.01%	54.00%	66.00%	78.00%	90.00%	92.50%
Projected Dividends (M)	854.00	1,241.31	1,657.06	2,102.87	2,580.42	3,091.50	3,272.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.83%	3.83%	4.83%
Year 1 PV (M)	1,153.92	1,165.14	1,176.36
Year 2 PV (M)	1,431.96	1,459.94	1,488.20
Year 3 PV (M)	1,689.26	1,739.03	1,789.76
Year 4 PV (M)	1,926.95	2,003.01	2,081.29
Year 5 PV (M)	2,146.07	2,252.47	2,363.04
PV of Terminal Value (M)	64,224.35	67,408.41	70,717.51
Equity Value (M)	72,572.52	76,027.99	79,616.16
Shares Outstanding (M)	47.11	47.11	47.11
Fair Value	$1,540.40	$1,613.75	$1,689.91
Upside / Downside	131.99%	143.03%	154.50%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Daido Metal Co., Ltd. (7245.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener