DDM Analysis: 7282.T

Valuation Snapshot

Stable Growth	$60,060.74 - $70,779.24	$66,322.38
Multi-Stage	$47,876.96 - $52,610.47	$50,198.92
Blended Fair Value	$58,260.65
Current Price	$3,682.00
Upside	1,482.31%
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	-1.97%	-1.97%	-1.97%
Growth Rate	4.11%	5.11%	6.11%
Fair Value	$60,060.74	$66,322.38	$70,779.24
Upside / Downside	1,531.20%	1,701.26%	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	-1.97%	-1.97%	-1.97%
Growth Rate	4.11%	5.11%	6.11%
Year 1 PV (M)	20,105.38	20,298.49	20,491.59
Year 2 PV (M)	27,652.59	28,186.33	28,725.18
Year 3 PV (M)	36,059.40	37,108.44	38,177.63
Year 4 PV (M)	45,403.45	47,173.11	48,993.99
Year 5 PV (M)	55,768.72	58,498.89	61,334.96
PV of Terminal Value (M)	5,903,738.40	6,192,757.91	6,492,987.45
Equity Value (M)	6,088,727.93	6,384,023.17	6,690,710.81
Shares Outstanding (M)	127.17	127.17	127.17
Fair Value	$47,876.96	$50,198.92	$52,610.47
Upside / Downside	1,200.30%	1,263.36%	1,328.86%

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

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