DDM Analysis: 7236.T

Valuation Snapshot

Stable Growth	$18,425.38 - $42,119.81	$26,852.01
Multi-Stage	$23,143.07 - $25,402.07	$24,251.19
Blended Fair Value	$25,551.60
Current Price	$4,420.00
Upside	478.09%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.75%	6.63%	194.18	81.69	203.36	43.72	55.86	106.58	123.70	74.22	75.46	63.79
YoY Growth	-	-	137.71%	-59.83%	365.12%	-21.73%	-47.59%	-13.84%	66.67%	-1.65%	18.29%	-37.60%
Dividend Yield	-	-	4.39%	2.20%	11.03%	1.67%	2.09%	8.01%	6.32%	2.16%	2.13%	3.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,969.00
(-) Cash Dividends Paid (M)	1,545.00
(=) Cash Retained (M)	4,424.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,193.80	746.13	447.68
Cash Retained (M)	4,424.00	4,424.00	4,424.00
(-) Cash Required (M)	-1,193.80	-746.13	-447.68
(=) Excess Retained (M)	3,230.20	3,677.88	3,976.33
(/) Shares Outstanding (M)	6.43	6.43	6.43
(=) Excess Retained per Share	502.60	572.25	618.69
LTM Dividend per Share	240.39	240.39	240.39
(+) Excess Retained per Share	502.60	572.25	618.69
(=) Adjusted Dividend	742.99	812.64	859.08
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.41%	3.41%	4.41%
Fair Value	$18,425.38	$26,852.01	$42,119.81
Upside / Downside	316.86%	507.51%	852.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,969.00	6,172.43	6,382.79	6,600.32	6,825.27	7,057.88	7,269.62
Payout Ratio	25.88%	38.71%	51.53%	64.35%	77.18%	90.00%	92.50%
Projected Dividends (M)	1,545.00	2,389.16	3,289.07	4,247.54	5,267.52	6,352.09	6,724.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.41%	3.41%	4.41%
Year 1 PV (M)	2,220.87	2,242.55	2,264.24
Year 2 PV (M)	2,842.02	2,897.79	2,954.11
Year 3 PV (M)	3,411.68	3,512.60	3,615.49
Year 4 PV (M)	3,932.90	4,088.79	4,249.26
Year 5 PV (M)	4,408.60	4,628.09	4,856.24
PV of Terminal Value (M)	131,925.12	138,493.30	145,320.51
Equity Value (M)	148,741.18	155,863.11	163,259.85
Shares Outstanding (M)	6.43	6.43	6.43
Fair Value	$23,143.07	$24,251.19	$25,402.07
Upside / Downside	423.60%	448.67%	474.71%

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

T.RAD Co., Ltd. (7236.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener