DDM Analysis: 7276.T

Valuation Snapshot

Stable Growth	$2,309.99 - $4,121.54	$3,072.58
Multi-Stage	$3,900.22 - $4,285.83	$4,089.32
Blended Fair Value	$3,580.95
Current Price	$1,724.50
Upside	107.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.21%	14.15%	58.25	44.27	29.96	29.95	22.19	57.65	55.41	38.79	22.16	23.28
YoY Growth	-	-	31.60%	47.77%	0.01%	35.01%	-61.51%	4.03%	42.87%	75.02%	-4.79%	50.02%
Dividend Yield	-	-	3.38%	2.00%	1.16%	1.39%	0.64%	2.66%	1.88%	1.06%	0.77%	1.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,064.00
(-) Cash Dividends Paid (M)	16,257.00
(=) Cash Retained (M)	32,807.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,812.80	6,133.00	3,679.80
Cash Retained (M)	32,807.00	32,807.00	32,807.00
(-) Cash Required (M)	-9,812.80	-6,133.00	-3,679.80
(=) Excess Retained (M)	22,994.20	26,674.00	29,127.20
(/) Shares Outstanding (M)	289.92	289.92	289.92
(=) Excess Retained per Share	79.31	92.00	100.47
LTM Dividend per Share	56.07	56.07	56.07
(+) Excess Retained per Share	79.31	92.00	100.47
(=) Adjusted Dividend	135.39	148.08	156.54
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	0.64%	1.64%	2.64%
Fair Value	$2,309.99	$3,072.58	$4,121.54
Upside / Downside	33.95%	78.17%	139.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,064.00	49,868.32	50,685.82	51,516.72	52,361.25	53,219.62	54,816.21
Payout Ratio	33.13%	44.51%	55.88%	67.25%	78.63%	90.00%	92.50%
Projected Dividends (M)	16,257.00	22,195.10	28,323.52	34,646.91	41,170.00	47,897.66	50,704.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	0.64%	1.64%	2.64%
Year 1 PV (M)	20,628.14	20,833.11	21,038.08
Year 2 PV (M)	24,465.44	24,954.05	25,447.50
Year 3 PV (M)	27,814.62	28,652.02	29,506.06
Year 4 PV (M)	30,717.96	31,957.19	33,233.54
Year 5 PV (M)	33,214.57	34,897.87	36,648.73
PV of Terminal Value (M)	993,919.51	1,044,290.92	1,096,684.18
Equity Value (M)	1,130,760.23	1,185,585.16	1,242,558.10
Shares Outstanding (M)	289.92	289.92	289.92
Fair Value	$3,900.22	$4,089.32	$4,285.83
Upside / Downside	126.17%	137.13%	148.53%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Koito Manufacturing Co., Ltd. (7276.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener