DDM Analysis: 7280.T

Valuation Snapshot

Stable Growth	$34,108.32 - $40,211.60	$37,671.99
Multi-Stage	$20,967.62 - $23,088.90	$22,007.76
Blended Fair Value	$29,839.87
Current Price	$829.00
Upside	3,499.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.93%	9.26%	15.31	12.95	23.55	7.94	0.00	12.63	12.63	11.84	14.20	11.04
YoY Growth	-	-	18.26%	-45.02%	196.67%	0.00%	-100.00%	0.00%	6.71%	-16.65%	28.59%	74.86%
Dividend Yield	-	-	1.85%	1.15%	2.91%	1.98%	0.00%	2.73%	1.87%	1.33%	0.69%	1.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11,858.00
(-) Cash Dividends Paid (M)	1,039.00
(=) Cash Retained (M)	10,819.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,371.60	1,482.25	889.35
Cash Retained (M)	10,819.00	10,819.00	10,819.00
(-) Cash Required (M)	-2,371.60	-1,482.25	-889.35
(=) Excess Retained (M)	8,447.40	9,336.75	9,929.65
(/) Shares Outstanding (M)	56.70	56.70	56.70
(=) Excess Retained per Share	148.99	164.68	175.14
LTM Dividend per Share	18.33	18.33	18.33
(+) Excess Retained per Share	148.99	164.68	175.14
(=) Adjusted Dividend	167.32	183.01	193.46
WACC / Discount Rate	1.49%	1.49%	1.49%
Growth Rate	1.93%	2.93%	3.93%
Fair Value	$34,108.32	$37,671.99	$40,211.60
Upside / Downside	4,014.39%	4,444.27%	4,750.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11,858.00	12,204.88	12,561.91	12,929.39	13,307.62	13,696.90	14,107.81
Payout Ratio	8.76%	25.01%	41.26%	57.50%	73.75%	90.00%	92.50%
Projected Dividends (M)	1,039.00	3,052.39	5,182.70	7,435.02	9,814.69	12,327.21	13,049.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.49%	1.49%	1.49%
Growth Rate	1.93%	2.93%	3.93%
Year 1 PV (M)	2,978.34	3,007.56	3,036.78
Year 2 PV (M)	4,934.26	5,031.56	5,129.80
Year 3 PV (M)	6,906.88	7,112.17	7,321.49
Year 4 PV (M)	8,896.30	9,250.60	9,615.38
Year 5 PV (M)	10,902.62	11,448.06	12,015.10
PV of Terminal Value (M)	1,154,163.91	1,211,903.95	1,271,932.09
Equity Value (M)	1,188,782.31	1,247,753.90	1,309,050.65
Shares Outstanding (M)	56.70	56.70	56.70
Fair Value	$20,967.62	$22,007.76	$23,088.90
Upside / Downside	2,429.27%	2,554.74%	2,685.15%

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

Mode

Ticker

Industry

Sector

Mitsuba Corporation (7280.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener