DDM Analysis: 4042.T

Valuation Snapshot

Stable Growth	$4,991.96 - $25,003.49	$10,411.45
Multi-Stage	$3,778.74 - $4,134.78	$3,953.47
Blended Fair Value	$7,182.46
Current Price	$2,189.50
Upside	228.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.71%	20.22%	95.04	80.01	89.97	61.98	56.57	57.15	61.22	58.12	29.55	23.68
YoY Growth	-	-	18.79%	-11.06%	45.15%	9.57%	-1.02%	-6.66%	5.34%	96.67%	24.82%	57.07%
Dividend Yield	-	-	4.50%	3.81%	5.30%	3.68%	2.95%	3.89%	3.94%	3.38%	1.28%	2.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	40,439.00
(-) Cash Dividends Paid (M)	31,911.00
(=) Cash Retained (M)	8,528.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,087.80	5,054.88	3,032.93
Cash Retained (M)	8,528.00	8,528.00	8,528.00
(-) Cash Required (M)	-8,087.80	-5,054.88	-3,032.93
(=) Excess Retained (M)	440.20	3,473.13	5,495.08
(/) Shares Outstanding (M)	317.85	317.85	317.85
(=) Excess Retained per Share	1.38	10.93	17.29
LTM Dividend per Share	100.40	100.40	100.40
(+) Excess Retained per Share	1.38	10.93	17.29
(=) Adjusted Dividend	101.78	111.33	117.69
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	4.23%	5.23%	6.23%
Fair Value	$4,991.96	$10,411.45	$25,003.49
Upside / Downside	128.00%	375.52%	1,041.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	40,439.00	42,553.66	44,778.91	47,120.52	49,584.57	52,177.48	53,742.81
Payout Ratio	78.91%	81.13%	83.35%	85.56%	87.78%	90.00%	92.50%
Projected Dividends (M)	31,911.00	34,523.43	37,321.82	40,318.47	43,526.47	46,959.73	49,712.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	4.23%	5.23%	6.23%
Year 1 PV (M)	32,152.26	32,460.73	32,769.21
Year 2 PV (M)	32,371.13	32,995.26	33,625.35
Year 3 PV (M)	32,568.42	33,514.85	34,479.44
Year 4 PV (M)	32,744.90	34,019.74	35,331.46
Year 5 PV (M)	32,901.32	34,510.21	36,181.44
PV of Terminal Value (M)	1,038,317.84	1,089,092.14	1,141,833.61
Equity Value (M)	1,201,055.85	1,256,592.94	1,314,220.51
Shares Outstanding (M)	317.85	317.85	317.85
Fair Value	$3,778.74	$3,953.47	$4,134.78
Upside / Downside	72.58%	80.57%	88.85%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Tosoh Corporation (4042.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener