DDM Analysis: 7269.T

Valuation Snapshot

Stable Growth	$10,091.92 - $41,628.41	$25,988.36
Multi-Stage	$4,932.80 - $5,399.06	$5,161.65
Blended Fair Value	$15,575.01
Current Price	$1,743.00
Upside	793.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.74%	18.07%	36.75	26.35	24.17	24.67	21.38	17.69	18.84	13.03	7.78	8.37
YoY Growth	-	-	39.49%	9.01%	-2.02%	15.36%	20.84%	-6.06%	44.52%	67.61%	-7.14%	19.98%
Dividend Yield	-	-	2.11%	1.44%	1.86%	2.31%	1.82%	1.94%	1.47%	0.85%	0.58%	1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	403,843.00
(-) Cash Dividends Paid (M)	79,144.00
(=) Cash Retained (M)	324,699.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80,768.60	50,480.38	30,288.23
Cash Retained (M)	324,699.00	324,699.00	324,699.00
(-) Cash Required (M)	-80,768.60	-50,480.38	-30,288.23
(=) Excess Retained (M)	243,930.40	274,218.63	294,410.78
(/) Shares Outstanding (M)	1,929.31	1,929.31	1,929.31
(=) Excess Retained per Share	126.43	142.13	152.60
LTM Dividend per Share	41.02	41.02	41.02
(+) Excess Retained per Share	126.43	142.13	152.60
(=) Adjusted Dividend	167.46	183.15	193.62
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,091.92	$25,988.36	$41,628.41
Upside / Downside	479.00%	1,391.01%	2,288.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	403,843.00	430,092.80	458,048.83	487,822.00	519,530.43	553,299.91	569,898.91
Payout Ratio	19.60%	33.68%	47.76%	61.84%	75.92%	90.00%	92.50%
Projected Dividends (M)	79,144.00	144,847.39	218,757.84	301,664.67	394,425.13	497,969.92	527,156.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	133,787.01	135,055.13	136,323.25
Year 2 PV (M)	186,625.14	190,179.83	193,768.05
Year 3 PV (M)	237,702.77	244,526.36	251,479.30
Year 4 PV (M)	287,063.27	298,102.91	309,457.95
Year 5 PV (M)	334,749.10	350,917.61	367,704.93
PV of Terminal Value (M)	8,336,988.69	8,739,668.36	9,157,759.53
Equity Value (M)	9,516,915.98	9,958,450.20	10,416,493.01
Shares Outstanding (M)	1,929.31	1,929.31	1,929.31
Fair Value	$4,932.80	$5,161.65	$5,399.06
Upside / Downside	183.01%	196.14%	209.76%

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

Mode

Ticker

Industry

Sector

Suzuki Motor Corporation (7269.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener