DDM Analysis: 6201.T

Valuation Snapshot

Stable Growth	$32,891.92 - $135,676.66	$84,702.13
Multi-Stage	$16,363.60 - $17,894.20	$17,114.92
Blended Fair Value	$50,908.52
Current Price	$16,640.00
Upside	205.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.69%	10.65%	285.91	205.64	185.07	164.51	154.23	164.51	159.37	138.81	124.55	124.84
YoY Growth	-	-	39.04%	11.11%	12.50%	6.66%	-6.25%	3.22%	14.82%	11.45%	-0.24%	20.11%
Dividend Yield	-	-	1.75%	1.50%	1.80%	1.96%	1.60%	2.88%	2.64%	2.24%	2.11%	3.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	206,008.00
(-) Cash Dividends Paid (M)	85,066.00
(=) Cash Retained (M)	120,942.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	41,201.60	25,751.00	15,450.60
Cash Retained (M)	120,942.00	120,942.00	120,942.00
(-) Cash Required (M)	-41,201.60	-25,751.00	-15,450.60
(=) Excess Retained (M)	79,740.40	95,191.00	105,491.40
(/) Shares Outstanding (M)	301.97	301.97	301.97
(=) Excess Retained per Share	264.07	315.24	349.35
LTM Dividend per Share	281.71	281.71	281.71
(+) Excess Retained per Share	264.07	315.24	349.35
(=) Adjusted Dividend	545.78	596.94	631.05
WACC / Discount Rate	7.25%	7.25%	7.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32,891.92	$84,702.13	$135,676.66
Upside / Downside	97.67%	409.03%	715.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	206,008.00	219,398.52	233,659.42	248,847.29	265,022.36	282,248.81	290,716.28
Payout Ratio	41.29%	51.03%	60.78%	70.52%	80.26%	90.00%	92.50%
Projected Dividends (M)	85,066.00	111,967.97	142,007.78	175,479.71	212,703.01	254,023.93	268,912.56

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)	103,418.22	104,398.49	105,378.75
Year 2 PV (M)	121,148.68	123,456.22	125,785.53
Year 3 PV (M)	138,272.78	142,242.10	146,286.66
Year 4 PV (M)	154,805.61	160,758.99	166,882.46
Year 5 PV (M)	170,761.89	179,009.75	187,573.28
PV of Terminal Value (M)	4,252,856.59	4,458,271.16	4,671,547.42
Equity Value (M)	4,941,263.77	5,168,136.70	5,403,454.11
Shares Outstanding (M)	301.97	301.97	301.97
Fair Value	$16,363.60	$17,114.92	$17,894.20
Upside / Downside	-1.66%	2.85%	7.54%

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

Toyota Industries Corporation (6201.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener