DDM Analysis: 3402.T

Valuation Snapshot

Stable Growth	$1,127.94 - $5,050.20	$1,972.42
Multi-Stage	$3,305.26 - $3,642.72	$3,470.69
Blended Fair Value	$2,721.55
Current Price	$945.30
Upside	187.90%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.40%	5.96%	18.52	18.52	17.49	12.86	12.86	16.45	16.45	14.39	14.39	12.33
YoY Growth	-	-	0.01%	5.89%	35.98%	0.01%	-21.84%	0.04%	14.29%	0.02%	16.65%	18.78%
Dividend Yield	-	-	1.87%	2.43%	2.18%	1.69%	1.74%	3.24%	2.01%	1.65%	1.53%	1.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	59,322.00
(-) Cash Dividends Paid (M)	28,334.00
(=) Cash Retained (M)	30,988.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,864.40	7,415.25	4,449.15
Cash Retained (M)	30,988.00	30,988.00	30,988.00
(-) Cash Required (M)	-11,864.40	-7,415.25	-4,449.15
(=) Excess Retained (M)	19,123.60	23,572.75	26,538.85
(/) Shares Outstanding (M)	1,556.74	1,556.74	1,556.74
(=) Excess Retained per Share	12.28	15.14	17.05
LTM Dividend per Share	18.20	18.20	18.20
(+) Excess Retained per Share	12.28	15.14	17.05
(=) Adjusted Dividend	30.49	33.34	35.25
WACC / Discount Rate	3.17%	3.17%	3.17%
Growth Rate	0.46%	1.46%	2.46%
Fair Value	$1,127.94	$1,972.42	$5,050.20
Upside / Downside	19.32%	108.66%	434.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	59,322.00	60,186.67	61,063.95	61,954.01	62,857.05	63,773.25	65,686.44
Payout Ratio	47.76%	56.21%	64.66%	73.11%	81.55%	90.00%	92.50%
Projected Dividends (M)	28,334.00	33,831.20	39,482.63	45,291.62	51,261.56	57,395.92	60,759.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.17%	3.17%	3.17%
Growth Rate	0.46%	1.46%	2.46%
Year 1 PV (M)	32,467.64	32,790.84	33,114.04
Year 2 PV (M)	36,364.10	37,091.67	37,826.45
Year 3 PV (M)	40,032.98	41,240.44	42,471.94
Year 4 PV (M)	43,483.59	45,241.03	47,051.22
Year 5 PV (M)	46,724.85	49,097.22	51,564.98
PV of Terminal Value (M)	4,946,344.63	5,197,485.73	5,458,725.77
Equity Value (M)	5,145,417.79	5,402,946.93	5,670,754.39
Shares Outstanding (M)	1,556.74	1,556.74	1,556.74
Fair Value	$3,305.26	$3,470.69	$3,642.72
Upside / Downside	249.65%	267.15%	285.35%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 40 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EMTK.JK	PT Elang Mahkota Teknologi Tbk	3.98%	$43.78	48.47%
HOLN.SW	Holcim Ltd	3.98%	$3.10	11.12%
TQ5.SI	Frasers Property Limited	3.98%	$0.05	60.69%
007860.KS	Seoyon Co., Ltd.	3.97%	$381.92	8.19%
3217.TWO	Argosy Research Inc.	3.97%	$6.40	54.14%
5434.TW	Topco Scientific Co.,Ltd.	3.97%	$11.76	59.09%
ALTXC.PA	TXCOM Group	3.97%	$0.30	35.01%
MND.AX	Monadelphous Group Limited	3.97%	$1.05	72.16%
MXI.AX	MaxiPARTS Limited	3.97%	$0.09	46.30%
027410.KS	BGF Co., Ltd.	3.96%	$152.83	25.29%
CNT.BK	Christiani & Nielsen (Thai) Public Company Limited	3.96%	$0.04	56.47%
UCID.JK	PT Uni-Charm Indonesia Tbk	3.96%	$16.86	78.76%
002758.SZ	ZJAMP Group Co., Ltd.	3.95%	$0.40	46.30%
4065.KL	PPB Group Berhad	3.95%	$0.42	72.75%
600585.SS	Anhui Conch Cement Company Limited	3.95%	$0.86	51.83%
8464.TW	Nien Made Enterprise Co., Ltd.	3.95%	$14.49	64.65%
BRFS3.SA	BRF S.A.	3.95%	$0.71	31.92%
F34.SI	Wilmar International Limited	3.95%	$0.12	63.66%
000848.SZ	Cheng De Lolo Company Limited	3.94%	$0.33	55.15%
6412.T	Heiwa Corporation	3.94%	$80.00	63.34%
DSFIR.AS	DSM-Firmenich AG	3.94%	$2.71	99.44%
NDT.MI	Neodecortech S.p.A.	3.94%	$0.15	28.43%
TCSG.ME	TCS Group Holding PLC	3.94%	$129.27	21.76%
001720.KS	Shinyoung Securities Co., Ltd.	3.93%	$5,219.58	32.99%
0UKH.L	Bank of Montreal	3.93%	$7.04	57.77%
282330.KS	BGF retail Co. Ltd.	3.93%	$4,100.00	37.49%
4953.TWO	WITS Corp.	3.93%	$4.91	84.65%
601528.SS	Zhejiang Shaoxing RuiFeng Rural Commercial Bank Co.,Ltd	3.93%	$0.22	21.93%
601789.SS	Ningbo Construction Co., Ltd.	3.93%	$0.20	78.65%
EMA	Emera Incorporated	3.93%	$1.93	49.45%
TSPC.JK	PT Tempo Scan Pacific Tbk	3.93%	$111.90	33.61%
TTALO.HE	Terveystalo Oyj	3.93%	$0.38	55.32%
003012.SZ	Guangdong Dongpeng Holdings Co., Ltd.	3.92%	$0.26	78.10%
300181.SZ	Zhejiang Jolly Pharmaceutical Co.,LTD	3.92%	$0.63	73.60%
6491.TW	Pegavision Corporation	3.92%	$11.02	53.82%
82800.HK	Tracker Fund of Hong Kong	3.92%	$0.93	12.85%
DR0.DE	Deutsche Rohstoff AG	3.92%	$1.96	26.92%
SIRIP.BK	Siri Prime Office Property Fund	3.92%	$0.28	44.51%
SJR	Shaw Communications Inc.	3.92%	$1.18	80.43%
1437.TW	GTM Holdings Corporation	3.91%	$1.35	64.33%
234080.KS	JW Lifescience Corporation	3.91%	$501.22	16.27%
3693.TWO	AIC Inc.	3.91%	$10.92	61.94%
4863.KL	Telekom Malaysia Berhad	3.91%	$0.31	59.49%
PBP.AX	Probiotec Limited	3.91%	$0.12	41.70%
SUZB3.SA	Suzano S.A.	3.91%	$2.03	38.32%
025540.KS	Korea Electric Terminal Co., Ltd.	3.90%	$2,586.58	23.65%
AZ2.DE	Andritz AG	3.90%	$2.60	55.55%
EUX.F	Euwax AG	3.90%	$1.85	82.61%
TPIPP-R.BK	TPI Polene Power Public Company Limited	3.90%	$0.07	20.67%
0R9H.L	Banca Sistema S.p.A.	3.89%	$0.07	15.44%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Toray Industries, Inc. (3402.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener