DDM Analysis: 8015.T

Valuation Snapshot

Stable Growth	$32,244.79 - $64,164.91	$60,131.92
Multi-Stage	$9,861.75 - $10,798.63	$10,321.56
Blended Fair Value	$35,226.74
Current Price	$4,102.00
Upside	758.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	18.47%	17.80%	77.04	62.03	44.02	33.35	36.69	33.02	28.02	20.68	19.67	18.32
YoY Growth	-	-	24.20%	40.92%	32.00%	-9.10%	11.10%	17.86%	35.49%	5.11%	7.37%	22.38%
Dividend Yield	-	-	2.36%	1.95%	1.85%	2.26%	2.10%	3.63%	2.49%	1.67%	1.75%	2.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	340,606.00
(-) Cash Dividends Paid (M)	98,584.00
(=) Cash Retained (M)	242,022.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68,121.20	42,575.75	25,545.45
Cash Retained (M)	242,022.00	242,022.00	242,022.00
(-) Cash Required (M)	-68,121.20	-42,575.75	-25,545.45
(=) Excess Retained (M)	173,900.80	199,446.25	216,476.55
(/) Shares Outstanding (M)	1,055.69	1,055.69	1,055.69
(=) Excess Retained per Share	164.73	188.93	205.06
LTM Dividend per Share	93.38	93.38	93.38
(+) Excess Retained per Share	164.73	188.93	205.06
(=) Adjusted Dividend	258.11	282.31	298.44
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32,244.79	$60,131.92	$64,164.91
Upside / Downside	686.07%	1,365.92%	1,464.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	340,606.00	362,745.39	386,323.84	411,434.89	438,178.16	466,659.74	480,659.53
Payout Ratio	28.94%	41.15%	53.37%	65.58%	77.79%	90.00%	92.50%
Projected Dividends (M)	98,584.00	149,287.74	206,166.44	269,808.64	340,853.27	419,993.76	444,610.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	139,063.11	140,381.25	141,699.38
Year 2 PV (M)	178,893.11	182,300.52	185,740.07
Year 3 PV (M)	218,081.74	224,342.08	230,721.10
Year 4 PV (M)	256,636.67	266,506.20	276,657.68
Year 5 PV (M)	294,565.52	308,793.14	323,565.29
PV of Terminal Value (M)	9,323,671.55	9,774,008.37	10,241,580.65
Equity Value (M)	10,410,911.70	10,896,331.56	11,399,964.17
Shares Outstanding (M)	1,055.69	1,055.69	1,055.69
Fair Value	$9,861.75	$10,321.56	$10,798.63
Upside / Downside	140.41%	151.62%	163.25%

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

Toyota Tsusho Corporation (8015.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener