DDM Analysis: 3116.T

Valuation Snapshot

Stable Growth	$7,204.82 - $20,689.73	$19,389.00
Multi-Stage	$3,084.02 - $3,370.79	$3,224.79
Blended Fair Value	$11,306.90
Current Price	$1,967.00
Upside	474.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.05%	16.49%	84.98	80.69	69.29	69.28	37.24	57.70	58.58	55.49	36.99	24.64
YoY Growth	-	-	5.32%	16.46%	0.01%	86.03%	-35.45%	-1.50%	5.57%	50.01%	50.09%	33.49%
Dividend Yield	-	-	4.32%	3.76%	2.70%	3.44%	1.62%	3.99%	4.05%	2.72%	1.75%	1.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,825.00
(-) Cash Dividends Paid (M)	15,357.00
(=) Cash Retained (M)	3,468.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,765.00	2,353.13	1,411.88
Cash Retained (M)	3,468.00	3,468.00	3,468.00
(-) Cash Required (M)	-3,765.00	-2,353.13	-1,411.88
(=) Excess Retained (M)	-297.00	1,114.88	2,056.13
(/) Shares Outstanding (M)	180.65	180.65	180.65
(=) Excess Retained per Share	-1.64	6.17	11.38
LTM Dividend per Share	85.01	85.01	85.01
(+) Excess Retained per Share	-1.64	6.17	11.38
(=) Adjusted Dividend	83.37	91.18	96.39
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.32%	6.32%	7.32%
Fair Value	$7,204.82	$19,389.00	$20,689.73
Upside / Downside	266.28%	885.71%	951.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,825.00	20,014.93	21,280.08	22,625.20	24,055.34	25,575.88	26,343.16
Payout Ratio	81.58%	83.26%	84.95%	86.63%	88.32%	90.00%	92.50%
Projected Dividends (M)	15,357.00	16,664.86	18,076.71	19,600.45	21,244.60	23,018.30	24,367.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.32%	6.32%	7.32%
Year 1 PV (M)	15,494.81	15,641.93	15,789.05
Year 2 PV (M)	15,627.46	15,925.63	16,226.61
Year 3 PV (M)	15,755.05	16,208.10	16,669.75
Year 4 PV (M)	15,877.67	16,489.34	17,118.50
Year 5 PV (M)	15,995.43	16,769.36	17,572.95
PV of Terminal Value (M)	478,375.91	501,521.66	525,554.76
Equity Value (M)	557,126.34	582,556.01	608,931.63
Shares Outstanding (M)	180.65	180.65	180.65
Fair Value	$3,084.02	$3,224.79	$3,370.79
Upside / Downside	56.79%	63.94%	71.37%

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

Analysis Mode

Ticker

Industry

Sector

Toyota Boshoku Corporation (3116.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener