DDM Analysis: 3116.T

Valuation Snapshot

Stable Growth	$7,218.42 - $20,689.73	$19,389.00
Multi-Stage	$3,086.05 - $3,373.02	$3,226.92
Blended Fair Value	$11,307.96
Current Price	$1,967.00
Upside	474.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.05%	16.49%	84.98	80.69	69.29	69.28	37.24	57.70	58.58	55.49	36.99	24.64
YoY Growth	-	-	5.32%	16.46%	0.01%	86.03%	-35.45%	-1.50%	5.57%	50.01%	50.09%	33.49%
Dividend Yield	-	-	4.32%	3.76%	2.70%	3.44%	1.62%	3.99%	4.05%	2.72%	1.75%	1.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,825.00
(-) Cash Dividends Paid (M)	15,357.00
(=) Cash Retained (M)	3,468.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,765.00	2,353.13	1,411.88
Cash Retained (M)	3,468.00	3,468.00	3,468.00
(-) Cash Required (M)	-3,765.00	-2,353.13	-1,411.88
(=) Excess Retained (M)	-297.00	1,114.88	2,056.13
(/) Shares Outstanding (M)	180.65	180.65	180.65
(=) Excess Retained per Share	-1.64	6.17	11.38
LTM Dividend per Share	85.01	85.01	85.01
(+) Excess Retained per Share	-1.64	6.17	11.38
(=) Adjusted Dividend	83.37	91.18	96.39
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.32%	6.32%	7.32%
Fair Value	$7,218.42	$19,389.00	$20,689.73
Upside / Downside	266.98%	885.71%	951.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,825.00	20,014.93	21,280.08	22,625.20	24,055.34	25,575.88	26,343.16
Payout Ratio	81.58%	83.26%	84.95%	86.63%	88.32%	90.00%	92.50%
Projected Dividends (M)	15,357.00	16,664.86	18,076.71	19,600.45	21,244.60	23,018.30	24,367.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.32%	6.32%	7.32%
Year 1 PV (M)	15,495.15	15,642.27	15,789.39
Year 2 PV (M)	15,628.14	15,926.32	16,227.31
Year 3 PV (M)	15,756.07	16,209.14	16,670.82
Year 4 PV (M)	15,879.04	16,490.76	17,119.98
Year 5 PV (M)	15,997.16	16,771.16	17,574.84
PV of Terminal Value (M)	478,738.05	501,901.32	525,952.62
Equity Value (M)	557,493.60	582,940.97	609,334.97
Shares Outstanding (M)	180.65	180.65	180.65
Fair Value	$3,086.05	$3,226.92	$3,373.02
Upside / Downside	56.89%	64.05%	71.48%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Toyota Boshoku Corporation (3116.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener