DDM Analysis: 7280.T

Valuation Snapshot

Stable Growth	$3,697.73 - $7,697.29	$5,214.75
Multi-Stage	$5,029.42 - $5,526.39	$5,273.17
Blended Fair Value	$5,243.96
Current Price	$829.00
Upside	532.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.93%	9.26%	15.31	12.95	23.55	7.94	0.00	12.63	12.63	11.84	14.20	11.04
YoY Growth	-	-	18.26%	-45.02%	196.67%	0.00%	-100.00%	0.00%	6.71%	-16.65%	28.59%	74.86%
Dividend Yield	-	-	1.85%	1.15%	2.91%	1.98%	0.00%	2.73%	1.87%	1.33%	0.69%	1.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,858.00
(-) Cash Dividends Paid (M)	1,039.00
(=) Cash Retained (M)	10,819.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,371.60	1,482.25	889.35
Cash Retained (M)	10,819.00	10,819.00	10,819.00
(-) Cash Required (M)	-2,371.60	-1,482.25	-889.35
(=) Excess Retained (M)	8,447.40	9,336.75	9,929.65
(/) Shares Outstanding (M)	56.70	56.70	56.70
(=) Excess Retained per Share	148.99	164.68	175.14
LTM Dividend per Share	18.33	18.33	18.33
(+) Excess Retained per Share	148.99	164.68	175.14
(=) Adjusted Dividend	167.32	183.01	193.46
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.93%	2.93%	3.93%
Fair Value	$3,697.73	$5,214.75	$7,697.29
Upside / Downside	346.05%	529.04%	828.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,858.00	12,204.88	12,561.91	12,929.39	13,307.62	13,696.90	14,107.81
Payout Ratio	8.76%	25.01%	41.26%	57.50%	73.75%	90.00%	92.50%
Projected Dividends (M)	1,039.00	3,052.39	5,182.70	7,435.02	9,814.69	12,327.21	13,049.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.93%	2.93%	3.93%
Year 1 PV (M)	2,837.26	2,865.09	2,892.93
Year 2 PV (M)	4,477.87	4,566.17	4,655.32
Year 3 PV (M)	5,971.12	6,148.60	6,329.56
Year 4 PV (M)	7,326.69	7,618.48	7,918.90
Year 5 PV (M)	8,553.70	8,981.63	9,426.50
PV of Terminal Value (M)	255,981.98	268,788.15	282,101.79
Equity Value (M)	285,148.62	298,968.11	313,325.01
Shares Outstanding (M)	56.70	56.70	56.70
Fair Value	$5,029.42	$5,273.17	$5,526.39
Upside / Downside	506.69%	536.09%	566.63%

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

Mitsuba Corporation (7280.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener