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 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

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