DDM Analysis: 7269.T

Valuation Snapshot

Stable Growth	$10,091.92 - $41,628.41	$25,988.36
Multi-Stage	$4,932.80 - $5,399.06	$5,161.65
Blended Fair Value	$15,575.01
Current Price	$1,743.00
Upside	793.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.74%	18.07%	36.75	26.35	24.17	24.67	21.38	17.69	18.84	13.03	7.78	8.37
YoY Growth	-	-	39.49%	9.01%	-2.02%	15.36%	20.84%	-6.06%	44.52%	67.61%	-7.14%	19.98%
Dividend Yield	-	-	2.11%	1.44%	1.86%	2.31%	1.82%	1.94%	1.47%	0.85%	0.58%	1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	403,843.00
(-) Cash Dividends Paid (M)	79,144.00
(=) Cash Retained (M)	324,699.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80,768.60	50,480.38	30,288.23
Cash Retained (M)	324,699.00	324,699.00	324,699.00
(-) Cash Required (M)	-80,768.60	-50,480.38	-30,288.23
(=) Excess Retained (M)	243,930.40	274,218.63	294,410.78
(/) Shares Outstanding (M)	1,929.31	1,929.31	1,929.31
(=) Excess Retained per Share	126.43	142.13	152.60
LTM Dividend per Share	41.02	41.02	41.02
(+) Excess Retained per Share	126.43	142.13	152.60
(=) Adjusted Dividend	167.46	183.15	193.62
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,091.92	$25,988.36	$41,628.41
Upside / Downside	479.00%	1,391.01%	2,288.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	403,843.00	430,092.80	458,048.83	487,822.00	519,530.43	553,299.91	569,898.91
Payout Ratio	19.60%	33.68%	47.76%	61.84%	75.92%	90.00%	92.50%
Projected Dividends (M)	79,144.00	144,847.39	218,757.84	301,664.67	394,425.13	497,969.92	527,156.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	133,787.01	135,055.13	136,323.25
Year 2 PV (M)	186,625.14	190,179.83	193,768.05
Year 3 PV (M)	237,702.77	244,526.36	251,479.30
Year 4 PV (M)	287,063.27	298,102.91	309,457.95
Year 5 PV (M)	334,749.10	350,917.61	367,704.93
PV of Terminal Value (M)	8,336,988.69	8,739,668.36	9,157,759.53
Equity Value (M)	9,516,915.98	9,958,450.20	10,416,493.01
Shares Outstanding (M)	1,929.31	1,929.31	1,929.31
Fair Value	$4,932.80	$5,161.65	$5,399.06
Upside / Downside	183.01%	196.14%	209.76%

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

Suzuki Motor Corporation (7269.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener