DDM Analysis: 7282.T

Valuation Snapshot

Stable Growth	$60,060.74 - $70,779.24	$66,322.38
Multi-Stage	$46,168.90 - $50,732.69	$48,407.62
Blended Fair Value	$57,365.00
Current Price	$3,682.00
Upside	1,457.98%
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	-1.25%	-1.25%	-1.25%
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	-1.25%	-1.25%	-1.25%
Growth Rate	4.11%	5.11%	6.11%
Year 1 PV (M)	19,958.47	20,150.16	20,341.86
Year 2 PV (M)	27,249.95	27,775.92	28,306.92
Year 3 PV (M)	35,274.69	36,300.91	37,346.83
Year 4 PV (M)	44,090.86	45,809.35	47,577.60
Year 5 PV (M)	53,760.75	56,392.62	59,126.58
PV of Terminal Value (M)	5,691,172.22	5,969,785.49	6,259,205.15
Equity Value (M)	5,871,506.94	6,156,214.45	6,451,904.94
Shares Outstanding (M)	127.17	127.17	127.17
Fair Value	$46,168.90	$48,407.62	$50,732.69
Upside / Downside	1,153.91%	1,214.71%	1,277.86%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 62 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
5139.KL	AEON Credit Service (M) Berhad	2.49%	$0.14	21.23%
MOBA.OL	Morrow Bank ASA	2.49%	$0.40	35.32%
NOKIA.HE	Nokia Oyj	2.49%	$0.14	65.00%
SUNI.JK	PT Sunindo Pratama Tbk	2.49%	$20.78	27.09%
TIPCO.BK	Tipco Foods Public Company Limited	2.49%	$0.19	33.58%
003220.KS	Daewon Pharmaceutical Co., Ltd.	2.48%	$297.36	78.76%
081000.KS	Iljin Diamond Co.,Ltd	2.48%	$298.16	39.09%
2489.HK	Persistence Resources Group Ltd	2.48%	$0.03	48.82%
2755.TWO	YoungQin International Co., Ltd.	2.48%	$2.90	54.00%
5474.TWO	Yuan High-Tech Development Co., Ltd.	2.48%	$3.99	63.53%
6665.TWO	Healthconn Corp.	2.48%	$0.51	86.65%
7276.T	Koito Manufacturing Co., Ltd.	2.48%	$57.37	33.13%
BREB.BR	Brederode S.A.	2.48%	$2.66	20.88%
ICBP.JK	PT Indofood CBP Sukses Makmur Tbk	2.48%	$200.00	25.69%
ILU.AX	Iluka Resources Limited	2.48%	$0.15	13.66%
LOXLEY.BK	Loxley Public Company Limited	2.48%	$0.03	32.70%
203450.KQ	UNION biometrics Co., Ltd.	2.47%	$77.45	17.43%
300138.SZ	ChenGuang Biotech Group Co., Ltd.	2.47%	$0.31	44.10%
600854.SS	Jiangsu chunlan refrigerating equipment stock co.,ltd.	2.47%	$0.12	53.56%
601108.SS	Caitong Securities Co.,Ltd.	2.47%	$0.22	38.34%
ACTINVRB.MX	Corporación Actinver, S. A. B. de C. V.	2.47%	$0.55	16.64%
ALCIS.PA	Catering International & Services S.A.	2.47%	$0.34	26.64%
QBR-A.TO	Quebecor Inc.	2.47%	$1.37	38.63%
U13.SI	United Overseas Insurance Limited	2.47%	$0.19	47.92%
002415.SZ	Hangzhou Hikvision Digital Technology Co., Ltd.	2.46%	$0.74	51.16%
2897.T	Nissin Foods Holdings Co.,Ltd.	2.46%	$71.75	42.73%
300144.SZ	Songcheng Performance Development Co.,Ltd	2.46%	$0.20	66.36%
300257.SZ	Kaishan Group Co., Ltd.	2.46%	$0.35	85.09%
4452.T	Kao Corporation	2.46%	$153.90	58.66%
6530.TWO	Axcen Photonics Corporation	2.46%	$1.53	82.52%
6571.T	QB Net Holdings Co.,Ltd.	2.46%	$34.31	43.61%
7298.T	Yachiyo Industry Co., Ltd.	2.46%	$34.07	16.58%
2478.TW	TA-I Technology Co., Ltd.	2.45%	$1.52	53.44%
603305.SS	Ningbo Xusheng Auto Technology Co., Ltd.	2.45%	$0.40	98.16%
603919.SS	JINHUI LIQUOR Co.,Ltd.	2.45%	$0.50	65.59%
688616.SS	Hangzhou Xili Intelligent Technology Co.,Ltd	2.45%	$0.30	55.59%
KALMAR.HE	Kalmar Oyj	2.45%	$1.00	44.14%
TOWR.JK	PT Sarana Menara Nusantara Tbk.	2.45%	$14.34	23.50%
VIVT3.SA	Telefônica Brasil S.A.	2.45%	$0.80	42.63%
103140.KS	Poongsan Corporation	2.44%	$2,600.49	39.75%
300017.SZ	Wangsu Science & Technology Co.,Ltd.	2.44%	$0.25	72.18%
3086.T	J. Front Retailing Co., Ltd.	2.44%	$53.53	43.66%
600182.SS	Giti Tire Corporation	2.44%	$0.37	89.97%
600785.SS	Yinchuan Xinhua Commercial (Group) Co., Ltd.	2.44%	$0.33	55.95%
601636.SS	Zhuzhou Kibing Group Co.,Ltd	2.44%	$0.15	64.94%
ELET5.SA	Centrais Elétricas Brasileiras S.A. - Eletrobrás	2.44%	$1.92	63.99%
LISN.SW	Chocoladefabriken Lindt & Sprüngli AG	2.44%	$2,845.60	50.18%
SCA-A.ST	Svenska Cellulosa Aktiebolaget SCA (publ)	2.44%	$3.00	59.52%
000858.SZ	Wuliangye Yibin Co.,Ltd.	2.43%	$2.58	35.17%
002328.SZ	Shanghai Xinpeng Industry Co.,Ltd.	2.43%	$0.16	82.89%

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