DDM Analysis: 7236.T

Valuation Snapshot

Stable Growth	$18,425.38 - $42,119.81	$26,852.01
Multi-Stage	$23,143.07 - $25,402.07	$24,251.19
Blended Fair Value	$25,551.60
Current Price	$4,420.00
Upside	478.09%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.75%	6.63%	194.18	81.69	203.36	43.72	55.86	106.58	123.70	74.22	75.46	63.79
YoY Growth	-	-	137.71%	-59.83%	365.12%	-21.73%	-47.59%	-13.84%	66.67%	-1.65%	18.29%	-37.60%
Dividend Yield	-	-	4.39%	2.20%	11.03%	1.67%	2.09%	8.01%	6.32%	2.16%	2.13%	3.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,969.00
(-) Cash Dividends Paid (M)	1,545.00
(=) Cash Retained (M)	4,424.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,193.80	746.13	447.68
Cash Retained (M)	4,424.00	4,424.00	4,424.00
(-) Cash Required (M)	-1,193.80	-746.13	-447.68
(=) Excess Retained (M)	3,230.20	3,677.88	3,976.33
(/) Shares Outstanding (M)	6.43	6.43	6.43
(=) Excess Retained per Share	502.60	572.25	618.69
LTM Dividend per Share	240.39	240.39	240.39
(+) Excess Retained per Share	502.60	572.25	618.69
(=) Adjusted Dividend	742.99	812.64	859.08
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.41%	3.41%	4.41%
Fair Value	$18,425.38	$26,852.01	$42,119.81
Upside / Downside	316.86%	507.51%	852.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,969.00	6,172.43	6,382.79	6,600.32	6,825.27	7,057.88	7,269.62
Payout Ratio	25.88%	38.71%	51.53%	64.35%	77.18%	90.00%	92.50%
Projected Dividends (M)	1,545.00	2,389.16	3,289.07	4,247.54	5,267.52	6,352.09	6,724.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.41%	3.41%	4.41%
Year 1 PV (M)	2,220.87	2,242.55	2,264.24
Year 2 PV (M)	2,842.02	2,897.79	2,954.11
Year 3 PV (M)	3,411.68	3,512.60	3,615.49
Year 4 PV (M)	3,932.90	4,088.79	4,249.26
Year 5 PV (M)	4,408.60	4,628.09	4,856.24
PV of Terminal Value (M)	131,925.12	138,493.30	145,320.51
Equity Value (M)	148,741.18	155,863.11	163,259.85
Shares Outstanding (M)	6.43	6.43	6.43
Fair Value	$23,143.07	$24,251.19	$25,402.07
Upside / Downside	423.60%	448.67%	474.71%

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

T.RAD Co., Ltd. (7236.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener