DDM Analysis: 3167.T

Valuation Snapshot

Stable Growth	$1,480.45 - $3,200.06	$2,116.10
Multi-Stage	$2,089.58 - $2,293.38	$2,189.55
Blended Fair Value	$2,152.83
Current Price	$1,041.00
Upside	106.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.94%	12.38%	34.14	32.14	33.15	31.15	28.14	28.14	28.10	30.56	16.51	10.65
YoY Growth	-	-	6.24%	-3.05%	6.41%	10.71%	0.00%	0.14%	-8.04%	85.08%	55.03%	0.22%
Dividend Yield	-	-	3.44%	3.29%	3.68%	3.51%	3.11%	2.83%	3.01%	2.85%	1.97%	1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,439.00
(-) Cash Dividends Paid (M)	4,460.00
(=) Cash Retained (M)	5,979.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,087.80	1,304.88	782.93
Cash Retained (M)	5,979.00	5,979.00	5,979.00
(-) Cash Required (M)	-2,087.80	-1,304.88	-782.93
(=) Excess Retained (M)	3,891.20	4,674.13	5,196.08
(/) Shares Outstanding (M)	130.71	130.71	130.71
(=) Excess Retained per Share	29.77	35.76	39.75
LTM Dividend per Share	34.12	34.12	34.12
(+) Excess Retained per Share	29.77	35.76	39.75
(=) Adjusted Dividend	63.89	69.88	73.87
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.94%	2.94%	3.94%
Fair Value	$1,480.45	$2,116.10	$3,200.06
Upside / Downside	42.21%	103.28%	207.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,439.00	10,746.41	11,062.88	11,388.67	11,724.05	12,069.31	12,431.39
Payout Ratio	42.72%	52.18%	61.63%	71.09%	80.54%	90.00%	92.50%
Projected Dividends (M)	4,460.00	5,607.43	6,818.57	8,096.18	9,443.12	10,862.38	11,499.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.94%	2.94%	3.94%
Year 1 PV (M)	5,221.67	5,272.89	5,324.11
Year 2 PV (M)	5,912.68	6,029.25	6,146.95
Year 3 PV (M)	6,537.58	6,731.86	6,929.95
Year 4 PV (M)	7,100.66	7,383.39	7,674.48
Year 5 PV (M)	7,605.95	7,986.38	8,381.89
PV of Terminal Value (M)	240,747.50	252,789.16	265,307.92
Equity Value (M)	273,126.04	286,192.94	299,765.31
Shares Outstanding (M)	130.71	130.71	130.71
Fair Value	$2,089.58	$2,189.55	$2,293.38
Upside / Downside	100.73%	110.33%	120.31%

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

TOKAI Holdings Corporation (3167.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener