DDM Analysis: 3402.T

Valuation Snapshot

Stable Growth	$521.11 - $931.55	$693.67
Multi-Stage	$935.69 - $1,027.99	$980.95
Blended Fair Value	$837.31
Current Price	$945.30
Upside	-11.42%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.40%	5.96%	18.52	18.52	17.49	12.86	12.86	16.45	16.45	14.39	14.39	12.33
YoY Growth	-	-	0.01%	5.89%	35.98%	0.01%	-21.84%	0.04%	14.29%	0.02%	16.65%	18.78%
Dividend Yield	-	-	1.87%	2.43%	2.18%	1.69%	1.74%	3.24%	2.01%	1.65%	1.53%	1.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	59,322.00
(-) Cash Dividends Paid (M)	28,334.00
(=) Cash Retained (M)	30,988.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,864.40	7,415.25	4,449.15
Cash Retained (M)	30,988.00	30,988.00	30,988.00
(-) Cash Required (M)	-11,864.40	-7,415.25	-4,449.15
(=) Excess Retained (M)	19,123.60	23,572.75	26,538.85
(/) Shares Outstanding (M)	1,556.74	1,556.74	1,556.74
(=) Excess Retained per Share	12.28	15.14	17.05
LTM Dividend per Share	18.20	18.20	18.20
(+) Excess Retained per Share	12.28	15.14	17.05
(=) Adjusted Dividend	30.49	33.34	35.25
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	0.46%	1.46%	2.46%
Fair Value	$521.11	$693.67	$931.55
Upside / Downside	-44.87%	-26.62%	-1.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	59,322.00	60,186.67	61,063.95	61,954.01	62,857.05	63,773.25	65,686.44
Payout Ratio	47.76%	56.21%	64.66%	73.11%	81.55%	90.00%	92.50%
Projected Dividends (M)	28,334.00	33,831.20	39,482.63	45,291.62	51,261.56	57,395.92	60,759.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	0.46%	1.46%	2.46%
Year 1 PV (M)	31,502.25	31,815.84	32,129.42
Year 2 PV (M)	34,233.75	34,918.69	35,610.43
Year 3 PV (M)	36,567.09	37,670.01	38,794.89
Year 4 PV (M)	38,537.95	40,095.51	41,699.82
Year 5 PV (M)	40,179.27	42,219.29	44,341.35
PV of Terminal Value (M)	1,275,596.51	1,340,362.47	1,407,732.80
Equity Value (M)	1,456,616.82	1,527,081.81	1,600,308.71
Shares Outstanding (M)	1,556.74	1,556.74	1,556.74
Fair Value	$935.69	$980.95	$1,027.99
Upside / Downside	-1.02%	3.77%	8.75%

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

Toray Industries, Inc. (3402.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener