DDM Analysis: 7259.T

Valuation Snapshot

Stable Growth	$5,439.19 - $15,632.47	$8,519.61
Multi-Stage	$5,770.81 - $6,329.99	$6,045.14
Blended Fair Value	$7,282.38
Current Price	$2,560.00
Upside	184.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.37%	4.87%	62.94	64.01	60.44	60.47	28.47	53.34	53.39	49.41	37.58	37.31
YoY Growth	-	-	-1.68%	5.92%	-0.05%	112.40%	-46.62%	-0.11%	8.06%	31.48%	0.72%	-4.66%
Dividend Yield	-	-	3.41%	3.64%	4.10%	4.32%	1.80%	5.10%	4.20%	2.94%	1.96%	2.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	169,328.00
(-) Cash Dividends Paid (M)	46,176.00
(=) Cash Retained (M)	123,152.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33,865.60	21,166.00	12,699.60
Cash Retained (M)	123,152.00	123,152.00	123,152.00
(-) Cash Required (M)	-33,865.60	-21,166.00	-12,699.60
(=) Excess Retained (M)	89,286.40	101,986.00	110,452.40
(/) Shares Outstanding (M)	757.68	757.68	757.68
(=) Excess Retained per Share	117.84	134.60	145.78
LTM Dividend per Share	60.94	60.94	60.94
(+) Excess Retained per Share	117.84	134.60	145.78
(=) Adjusted Dividend	178.79	195.55	206.72
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.15%	4.15%	5.15%
Fair Value	$5,439.19	$8,519.61	$15,632.47
Upside / Downside	112.47%	232.80%	510.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	169,328.00	176,350.35	183,663.94	191,280.83	199,213.61	207,475.37	213,699.63
Payout Ratio	27.27%	39.82%	52.36%	64.91%	77.45%	90.00%	92.50%
Projected Dividends (M)	46,176.00	70,215.87	96,170.28	124,156.67	154,298.97	186,727.83	197,672.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.15%	4.15%	5.15%
Year 1 PV (M)	65,274.27	65,907.10	66,539.93
Year 2 PV (M)	83,110.21	84,729.51	86,364.43
Year 3 PV (M)	99,744.82	102,674.08	105,660.14
Year 4 PV (M)	115,236.51	119,770.73	124,437.47
Year 5 PV (M)	129,641.15	136,048.47	142,706.66
PV of Terminal Value (M)	3,879,408.50	4,071,142.38	4,270,383.34
Equity Value (M)	4,372,415.47	4,580,272.27	4,796,091.96
Shares Outstanding (M)	757.68	757.68	757.68
Fair Value	$5,770.81	$6,045.14	$6,329.99
Upside / Downside	125.42%	136.14%	147.27%

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

Aisin Corporation (7259.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener