DDM Analysis: 8923.T

Valuation Snapshot

Stable Growth	$14,423.94 - $29,023.67	$27,199.43
Multi-Stage	$4,442.16 - $4,864.44	$4,649.41
Blended Fair Value	$15,924.42
Current Price	$1,267.00
Upside	1,156.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.01%	23.59%	32.92	24.84	18.71	9.24	20.59	15.01	12.45	10.95	7.95	5.96
YoY Growth	-	-	32.53%	32.75%	102.44%	-55.12%	37.24%	20.57%	13.70%	37.69%	33.39%	50.52%
Dividend Yield	-	-	2.71%	2.43%	2.54%	1.70%	3.96%	2.58%	2.44%	1.64%	2.08%	1.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,152.99
(-) Cash Dividends Paid (M)	3,828.47
(=) Cash Retained (M)	10,324.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,830.60	1,769.12	1,061.47
Cash Retained (M)	10,324.52	10,324.52	10,324.52
(-) Cash Required (M)	-2,830.60	-1,769.12	-1,061.47
(=) Excess Retained (M)	7,493.93	8,555.40	9,263.05
(/) Shares Outstanding (M)	96.98	96.98	96.98
(=) Excess Retained per Share	77.27	88.22	95.52
LTM Dividend per Share	39.48	39.48	39.48
(+) Excess Retained per Share	77.27	88.22	95.52
(=) Adjusted Dividend	116.75	127.70	134.99
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$14,423.94	$27,199.43	$29,023.67
Upside / Downside	1,038.43%	2,046.76%	2,190.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,152.99	15,072.93	16,052.68	17,096.10	18,207.35	19,390.82	19,972.55
Payout Ratio	27.05%	39.64%	52.23%	64.82%	77.41%	90.00%	92.50%
Projected Dividends (M)	3,828.47	5,974.98	8,384.37	11,081.73	14,094.33	17,451.74	18,474.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,565.26	5,618.02	5,670.77
Year 2 PV (M)	7,273.93	7,412.47	7,552.33
Year 3 PV (M)	8,954.79	9,211.85	9,473.78
Year 4 PV (M)	10,608.19	11,016.15	11,435.77
Year 5 PV (M)	12,234.46	12,825.39	13,438.94
PV of Terminal Value (M)	386,158.20	404,809.79	424,175.22
Equity Value (M)	430,794.84	450,893.67	471,746.80
Shares Outstanding (M)	96.98	96.98	96.98
Fair Value	$4,442.16	$4,649.41	$4,864.44
Upside / Downside	250.60%	266.96%	283.93%

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

Tosei Corporation (8923.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener