DDM Analysis: 8923.T

Valuation Snapshot

Stable Growth	$14,423.94 - $29,023.67	$27,199.43
Multi-Stage	$4,442.16 - $4,864.44	$4,649.41
Blended Fair Value	$15,924.42
Current Price	$1,267.00
Upside	1,156.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.01%	23.59%	32.92	24.84	18.71	9.24	20.59	15.01	12.45	10.95	7.95	5.96
YoY Growth	-	-	32.53%	32.75%	102.44%	-55.12%	37.24%	20.57%	13.70%	37.69%	33.39%	50.52%
Dividend Yield	-	-	2.71%	2.43%	2.54%	1.70%	3.96%	2.58%	2.44%	1.64%	2.08%	1.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,152.99
(-) Cash Dividends Paid (M)	3,828.47
(=) Cash Retained (M)	10,324.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,830.60	1,769.12	1,061.47
Cash Retained (M)	10,324.52	10,324.52	10,324.52
(-) Cash Required (M)	-2,830.60	-1,769.12	-1,061.47
(=) Excess Retained (M)	7,493.93	8,555.40	9,263.05
(/) Shares Outstanding (M)	96.98	96.98	96.98
(=) Excess Retained per Share	77.27	88.22	95.52
LTM Dividend per Share	39.48	39.48	39.48
(+) Excess Retained per Share	77.27	88.22	95.52
(=) Adjusted Dividend	116.75	127.70	134.99
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$14,423.94	$27,199.43	$29,023.67
Upside / Downside	1,038.43%	2,046.76%	2,190.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,152.99	15,072.93	16,052.68	17,096.10	18,207.35	19,390.82	19,972.55
Payout Ratio	27.05%	39.64%	52.23%	64.82%	77.41%	90.00%	92.50%
Projected Dividends (M)	3,828.47	5,974.98	8,384.37	11,081.73	14,094.33	17,451.74	18,474.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,565.26	5,618.02	5,670.77
Year 2 PV (M)	7,273.93	7,412.47	7,552.33
Year 3 PV (M)	8,954.79	9,211.85	9,473.78
Year 4 PV (M)	10,608.19	11,016.15	11,435.77
Year 5 PV (M)	12,234.46	12,825.39	13,438.94
PV of Terminal Value (M)	386,158.20	404,809.79	424,175.22
Equity Value (M)	430,794.84	450,893.67	471,746.80
Shares Outstanding (M)	96.98	96.98	96.98
Fair Value	$4,442.16	$4,649.41	$4,864.44
Upside / Downside	250.60%	266.96%	283.93%

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

Tosei Corporation (8923.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener