DDM Analysis: 4042.T

Valuation Snapshot

Stable Growth	$4,992.32 - $25,003.49	$10,412.87
Multi-Stage	$3,778.92 - $4,134.97	$3,953.66
Blended Fair Value	$7,183.27
Current Price	$2,189.50
Upside	228.08%
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	$4,992.32	$10,412.87	$25,003.49
Upside / Downside	128.01%	375.58%	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)	32,152.30	32,460.78	32,769.26
Year 2 PV (M)	32,371.22	32,995.36	33,625.45
Year 3 PV (M)	32,568.56	33,514.99	34,479.58
Year 4 PV (M)	32,745.08	34,019.94	35,331.67
Year 5 PV (M)	32,901.55	34,510.46	36,181.70
PV of Terminal Value (M)	1,038,372.82	1,089,149.81	1,141,894.07
Equity Value (M)	1,201,111.54	1,256,651.34	1,314,281.73
Shares Outstanding (M)	317.85	317.85	317.85
Fair Value	$3,778.92	$3,953.66	$4,134.97
Upside / Downside	72.59%	80.57%	88.85%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

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