DDM Analysis: 2760.T

Valuation Snapshot

Stable Growth	$18,236.61 - $50,511.48	$47,336.66
Multi-Stage	$7,118.97 - $7,787.96	$7,447.34
Blended Fair Value	$27,392.00
Current Price	$2,833.00
Upside	866.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	31.94%	19.91%	126.54	130.89	81.15	63.30	30.18	31.65	25.74	20.22	20.12	19.99
YoY Growth	-	-	-3.32%	61.29%	28.19%	109.75%	-4.65%	22.99%	27.27%	0.50%	0.67%	-2.92%
Dividend Yield	-	-	4.47%	3.01%	2.31%	3.71%	1.66%	2.64%	4.03%	3.00%	3.58%	4.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,599.00
(-) Cash Dividends Paid (M)	3,540.00
(=) Cash Retained (M)	4,059.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,519.80	949.88	569.93
Cash Retained (M)	4,059.00	4,059.00	4,059.00
(-) Cash Required (M)	-1,519.80	-949.88	-569.93
(=) Excess Retained (M)	2,539.20	3,109.13	3,489.08
(/) Shares Outstanding (M)	29.92	29.92	29.92
(=) Excess Retained per Share	84.87	103.92	116.62
LTM Dividend per Share	118.32	118.32	118.32
(+) Excess Retained per Share	84.87	103.92	116.62
(=) Adjusted Dividend	203.19	222.24	234.94
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$18,236.61	$47,336.66	$50,511.48
Upside / Downside	543.72%	1,570.90%	1,682.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,599.00	8,092.94	8,618.98	9,179.21	9,775.86	10,411.29	10,723.63
Payout Ratio	46.59%	55.27%	63.95%	72.63%	81.32%	90.00%	92.50%
Projected Dividends (M)	3,540.00	4,472.81	5,511.93	6,667.23	7,949.44	9,370.16	9,919.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,153.54	4,192.91	4,232.28
Year 2 PV (M)	4,753.13	4,843.67	4,935.05
Year 3 PV (M)	5,339.01	5,492.27	5,648.44
Year 4 PV (M)	5,911.39	6,138.73	6,372.56
Year 5 PV (M)	6,470.51	6,783.04	7,107.53
PV of Terminal Value (M)	186,364.50	195,365.97	204,711.95
Equity Value (M)	212,992.08	222,816.58	233,007.81
Shares Outstanding (M)	29.92	29.92	29.92
Fair Value	$7,118.97	$7,447.34	$7,787.96
Upside / Downside	151.29%	162.88%	174.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Tokyo Electron Device Limited (2760.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener