DDM Analysis: 2760.T

Valuation Snapshot

Stable Growth	$18,236.61 - $50,511.48	$47,336.66
Multi-Stage	$7,118.97 - $7,787.96	$7,447.34
Blended Fair Value	$27,392.00
Current Price	$2,833.00
Upside	866.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	31.94%	19.91%	126.54	130.89	81.15	63.30	30.18	31.65	25.74	20.22	20.12	19.99
YoY Growth	-	-	-3.32%	61.29%	28.19%	109.75%	-4.65%	22.99%	27.27%	0.50%	0.67%	-2.92%
Dividend Yield	-	-	4.47%	3.01%	2.31%	3.71%	1.66%	2.64%	4.03%	3.00%	3.58%	4.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,599.00
(-) Cash Dividends Paid (M)	3,540.00
(=) Cash Retained (M)	4,059.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,519.80	949.88	569.93
Cash Retained (M)	4,059.00	4,059.00	4,059.00
(-) Cash Required (M)	-1,519.80	-949.88	-569.93
(=) Excess Retained (M)	2,539.20	3,109.13	3,489.08
(/) Shares Outstanding (M)	29.92	29.92	29.92
(=) Excess Retained per Share	84.87	103.92	116.62
LTM Dividend per Share	118.32	118.32	118.32
(+) Excess Retained per Share	84.87	103.92	116.62
(=) Adjusted Dividend	203.19	222.24	234.94
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18,236.61	$47,336.66	$50,511.48
Upside / Downside	543.72%	1,570.90%	1,682.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,599.00	8,092.94	8,618.98	9,179.21	9,775.86	10,411.29	10,723.63
Payout Ratio	46.59%	55.27%	63.95%	72.63%	81.32%	90.00%	92.50%
Projected Dividends (M)	3,540.00	4,472.81	5,511.93	6,667.23	7,949.44	9,370.16	9,919.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,153.54	4,192.91	4,232.28
Year 2 PV (M)	4,753.13	4,843.67	4,935.05
Year 3 PV (M)	5,339.01	5,492.27	5,648.44
Year 4 PV (M)	5,911.39	6,138.73	6,372.56
Year 5 PV (M)	6,470.51	6,783.04	7,107.53
PV of Terminal Value (M)	186,364.50	195,365.97	204,711.95
Equity Value (M)	212,992.08	222,816.58	233,007.81
Shares Outstanding (M)	29.92	29.92	29.92
Fair Value	$7,118.97	$7,447.34	$7,787.96
Upside / Downside	151.29%	162.88%	174.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Tokyo Electron Device Limited (2760.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener