DDM Analysis: 4042.T

Valuation Snapshot

Stable Growth	$4,991.10 - $25,003.49	$10,408.09
Multi-Stage	$3,778.33 - $4,134.32	$3,953.04
Blended Fair Value	$7,180.57
Current Price	$2,189.50
Upside	227.95%
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	$4,991.10	$10,408.09	$25,003.49
Upside / Downside	127.96%	375.36%	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)	32,152.15	32,460.62	32,769.10
Year 2 PV (M)	32,370.91	32,995.04	33,625.12
Year 3 PV (M)	32,568.08	33,514.50	34,479.08
Year 4 PV (M)	32,744.45	34,019.28	35,330.98
Year 5 PV (M)	32,900.75	34,509.62	36,180.82
PV of Terminal Value (M)	1,038,187.64	1,088,955.58	1,141,690.43
Equity Value (M)	1,200,923.98	1,256,454.64	1,314,075.53
Shares Outstanding (M)	317.85	317.85	317.85
Fair Value	$3,778.33	$3,953.04	$4,134.32
Upside / Downside	72.57%	80.55%	88.83%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

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