DDM Analysis: 7282.T

Valuation Snapshot

Stable Growth	$12,394.80 - $70,779.24	$23,306.66
Multi-Stage	$9,750.75 - $10,686.64	$10,209.98
Blended Fair Value	$16,758.32
Current Price	$3,682.00
Upside	355.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.85%	6.11%	106.88	69.26	55.99	71.33	55.96	61.07	59.00	56.99	53.94	56.99
YoY Growth	-	-	54.31%	23.71%	-21.51%	27.46%	-8.36%	3.51%	3.52%	5.66%	-5.35%	-3.46%
Dividend Yield	-	-	3.76%	2.42%	2.06%	3.33%	2.05%	2.72%	2.74%	2.03%	2.01%	3.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45,852.00
(-) Cash Dividends Paid (M)	13,346.00
(=) Cash Retained (M)	32,506.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,170.40	5,731.50	3,438.90
Cash Retained (M)	32,506.00	32,506.00	32,506.00
(-) Cash Required (M)	-9,170.40	-5,731.50	-3,438.90
(=) Excess Retained (M)	23,335.60	26,774.50	29,067.10
(/) Shares Outstanding (M)	127.17	127.17	127.17
(=) Excess Retained per Share	183.49	210.53	228.56
LTM Dividend per Share	104.94	104.94	104.94
(+) Excess Retained per Share	183.49	210.53	228.56
(=) Adjusted Dividend	288.44	315.48	333.50
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.11%	5.11%	6.11%
Fair Value	$12,394.80	$23,306.66	$70,779.24
Upside / Downside	236.63%	532.99%	1,822.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45,852.00	48,197.23	50,662.42	53,253.69	55,977.51	58,840.64	60,605.86
Payout Ratio	29.11%	41.29%	53.46%	65.64%	77.82%	90.00%	92.50%
Projected Dividends (M)	13,346.00	19,898.40	27,086.16	34,957.15	43,562.45	52,956.57	56,060.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.11%	5.11%	6.11%
Year 1 PV (M)	18,499.66	18,677.35	18,855.03
Year 2 PV (M)	23,412.02	23,863.91	24,320.12
Year 3 PV (M)	28,091.37	28,908.61	29,741.54
Year 4 PV (M)	32,545.80	33,814.31	35,119.54
Year 5 PV (M)	36,783.09	38,583.82	40,454.39
PV of Terminal Value (M)	1,100,715.06	1,154,600.94	1,210,576.86
Equity Value (M)	1,240,046.99	1,298,448.93	1,359,067.48
Shares Outstanding (M)	127.17	127.17	127.17
Fair Value	$9,750.75	$10,209.98	$10,686.64
Upside / Downside	164.82%	177.29%	190.24%

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

Ticker

Industry

Sector

Toyoda Gosei Co., Ltd. (7282.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener