DDM Analysis: 7282.T

Valuation Snapshot

Stable Growth	$12,394.80 - $70,779.24	$23,306.66
Multi-Stage	$9,750.75 - $10,686.64	$10,209.98
Blended Fair Value	$16,758.32
Current Price	$3,682.00
Upside	355.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.85%	6.11%	106.88	69.26	55.99	71.33	55.96	61.07	59.00	56.99	53.94	56.99
YoY Growth	-	-	54.31%	23.71%	-21.51%	27.46%	-8.36%	3.51%	3.52%	5.66%	-5.35%	-3.46%
Dividend Yield	-	-	3.76%	2.42%	2.06%	3.33%	2.05%	2.72%	2.74%	2.03%	2.01%	3.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45,852.00
(-) Cash Dividends Paid (M)	13,346.00
(=) Cash Retained (M)	32,506.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,170.40	5,731.50	3,438.90
Cash Retained (M)	32,506.00	32,506.00	32,506.00
(-) Cash Required (M)	-9,170.40	-5,731.50	-3,438.90
(=) Excess Retained (M)	23,335.60	26,774.50	29,067.10
(/) Shares Outstanding (M)	127.17	127.17	127.17
(=) Excess Retained per Share	183.49	210.53	228.56
LTM Dividend per Share	104.94	104.94	104.94
(+) Excess Retained per Share	183.49	210.53	228.56
(=) Adjusted Dividend	288.44	315.48	333.50
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.11%	5.11%	6.11%
Fair Value	$12,394.80	$23,306.66	$70,779.24
Upside / Downside	236.63%	532.99%	1,822.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45,852.00	48,197.23	50,662.42	53,253.69	55,977.51	58,840.64	60,605.86
Payout Ratio	29.11%	41.29%	53.46%	65.64%	77.82%	90.00%	92.50%
Projected Dividends (M)	13,346.00	19,898.40	27,086.16	34,957.15	43,562.45	52,956.57	56,060.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.11%	5.11%	6.11%
Year 1 PV (M)	18,499.66	18,677.35	18,855.03
Year 2 PV (M)	23,412.02	23,863.91	24,320.12
Year 3 PV (M)	28,091.37	28,908.61	29,741.54
Year 4 PV (M)	32,545.80	33,814.31	35,119.54
Year 5 PV (M)	36,783.09	38,583.82	40,454.39
PV of Terminal Value (M)	1,100,715.06	1,154,600.94	1,210,576.86
Equity Value (M)	1,240,046.99	1,298,448.93	1,359,067.48
Shares Outstanding (M)	127.17	127.17	127.17
Fair Value	$9,750.75	$10,209.98	$10,686.64
Upside / Downside	164.82%	177.29%	190.24%

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

Toyoda Gosei Co., Ltd. (7282.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener