DDM Analysis: 7270.T

Valuation Snapshot

Stable Growth	$8,153.25 - $18,132.81	$11,770.26
Multi-Stage	$8,900.80 - $9,757.72	$9,321.23
Blended Fair Value	$10,545.74
Current Price	$2,515.50
Upside	319.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-6.55%	4.66%	107.20	88.88	68.97	58.52	58.54	150.45	150.46	150.38	151.90	115.78
YoY Growth	-	-	20.61%	28.87%	17.85%	-0.03%	-61.09%	-0.01%	0.05%	-1.00%	31.20%	70.26%
Dividend Yield	-	-	4.26%	2.62%	2.55%	2.43%	2.67%	6.71%	5.50%	4.66%	4.01%	3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	308,904.00
(-) Cash Dividends Paid (M)	83,915.00
(=) Cash Retained (M)	224,989.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	61,780.80	38,613.00	23,167.80
Cash Retained (M)	224,989.00	224,989.00	224,989.00
(-) Cash Required (M)	-61,780.80	-38,613.00	-23,167.80
(=) Excess Retained (M)	163,208.20	186,376.00	201,821.20
(/) Shares Outstanding (M)	733.63	733.63	733.63
(=) Excess Retained per Share	222.47	254.05	275.10
LTM Dividend per Share	114.38	114.38	114.38
(+) Excess Retained per Share	222.47	254.05	275.10
(=) Adjusted Dividend	336.85	368.43	389.48
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	3.00%	4.00%	5.00%
Fair Value	$8,153.25	$11,770.26	$18,132.81
Upside / Downside	224.12%	367.91%	620.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	308,904.00	321,245.95	334,081.00	347,428.87	361,310.04	375,745.81	387,018.18
Payout Ratio	27.17%	39.73%	52.30%	64.87%	77.43%	90.00%	92.50%
Projected Dividends (M)	83,915.00	127,638.46	174,721.82	225,363.76	279,773.49	338,171.23	357,991.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	3.00%	4.00%	5.00%
Year 1 PV (M)	117,865.12	119,009.49	120,153.87
Year 2 PV (M)	148,989.15	151,896.31	154,831.57
Year 3 PV (M)	177,457.89	182,677.15	187,997.75
Year 4 PV (M)	203,433.06	211,449.54	219,700.64
Year 5 PV (M)	227,067.71	238,307.05	249,987.10
PV of Terminal Value (M)	5,655,043.76	5,934,955.62	6,225,843.36
Equity Value (M)	6,529,856.69	6,838,295.16	7,158,514.28
Shares Outstanding (M)	733.63	733.63	733.63
Fair Value	$8,900.80	$9,321.23	$9,757.72
Upside / Downside	253.84%	270.55%	287.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 22 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TC.BK	Tropical Canning (Thailand) Public Company Limited	6.05%	$0.30	42.33%
8984.T	Daiwa House REIT Investment Corporation	6.04%	$8,653.99	81.69%
0R40.L	Rai Way S.p.A.	6.03%	$0.33	99.60%
3600.HK	Modern Dental Group Limited	6.03%	$0.32	34.31%
003460.KS	Yuhwa Securities co.,ltd.	6.02%	$162.45	83.00%
298540.KQ	The Nature Holdings Co., Ltd.	6.02%	$521.44	76.58%
6263.TWO	Planet Technology Corporation	6.02%	$7.86	95.87%
NZX.NZ	NZX Limited	6.02%	$0.09	77.46%
WLMM3.SA	WLM Participações e Comércio de Máquinas e Veículos S.A.	6.02%	$1.23	40.06%
1760.HK	Intron Technology Holdings Limited	6.01%	$0.12	30.56%
5209.KL	Gas Malaysia Berhad	6.01%	$0.26	82.61%
ALLAN.PA	Lanson-BCC	6.01%	$1.96	26.09%
QAMC.QA	Qatar Aluminium Manufacturing Company Q.P.S.C.	6.00%	$0.10	74.36%
0237.HK	Safety Godown Company, Limited	5.99%	$0.12	71.07%
8986.T	Daiwa Securities Living Investment Corporation	5.99%	$6,829.90	63.32%
ASX.AX	ASX Limited	5.99%	$3.08	67.16%
MKP.TO	MCAN Mortgage Corporation	5.99%	$1.35	74.01%
0QMU.L	Compagnie Financière Richemont S.A.	5.98%	$6.91	67.79%
8924.TWO	O-TA Precision Industry Co., Ltd.	5.98%	$4.29	80.38%
FMTY14.MX	Fibra Mty, S.A.P.I. de C.V.	5.98%	$0.93	46.45%
HUMAN.BK	Humanica Public Company Limited	5.98%	$0.30	74.76%
603368.SS	Guangxi LiuYao Group Co., Ltd	5.97%	$1.06	53.83%
6069.HK	SY Holdings Group Limited	5.97%	$0.67	97.72%
ASII.JK	PT Astra International Tbk	5.97%	$405.75	50.28%
PXT.TO	Parex Resources Inc.	5.97%	$1.12	86.22%
SB	Safe Bulkers, Inc.	5.97%	$0.29	64.01%
1562.KL	Sports Toto Berhad	5.96%	$0.08	49.23%
8442.TW	WW Holding Inc.	5.96%	$4.19	72.79%
NTV.BK	Nonthavej Hospital Public Company Limited	5.96%	$1.37	66.11%
WLE.AX	WAM Leaders Limited	5.96%	$0.08	8.04%
094280.KS	Hyosung ITX Co. Ltd.	5.95%	$751.76	70.97%
O3P.DE	Österreichische Post AG	5.95%	$1.88	98.14%
PWO.DE	PWO AG	5.95%	$1.75	48.89%
0898.HK	Multifield International Holdings Limited	5.94%	$0.06	9.32%
1155.KL	Malayan Banking Berhad	5.94%	$0.62	72.18%
PORT3.SA	Wilson Sons S.A.	5.94%	$1.11	73.49%
009680.KS	Motonic Corporation	5.93%	$599.08	42.49%
3010.SR	Arabian Cement Company	5.93%	$1.29	91.83%
PGW.NZ	PGG Wrightson Limited	5.93%	$0.13	70.38%
0GX2.L	Neurones S.A.	5.92%	$2.49	61.25%
4012.SR	Thob Al Aseel Company	5.92%	$0.20	89.05%
9585.SR	Mulkia Investment Co.	5.92%	$2.01	37.97%
HEN.DE	Henkel AG & Co. KGaA	5.92%	$3.87	41.88%
KKP.BK	Kiatnakin Phatra Bank Public Company Limited	5.92%	$4.02	63.80%
030000.KS	Cheil Worldwide Inc.	5.91%	$1,232.93	68.46%
0RCW.L	Kid ASA	5.91%	$8.00	99.60%
ARSA.ME	Arsagera Asset Management	5.91%	$0.50	52.65%
DBM.TO	Doman Building Materials Group Ltd.	5.91%	$0.56	65.99%
DU.AE	Emirates Integrated Telecommunications Company PJSC	5.91%	$0.58	95.05%
NXR-UN.TO	Nexus Industrial REIT	5.91%	$0.47	57.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Subaru Corporation (7270.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener