DDM Analysis: 7236.T

Valuation Snapshot

Stable Growth	$152,175.80 - $179,389.58	$168,067.56
Multi-Stage	$106,088.08 - $116,753.72	$111,318.33
Blended Fair Value	$139,692.95
Current Price	$4,420.00
Upside	3,060.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.75%	6.63%	194.18	81.69	203.36	43.72	55.86	106.58	123.70	74.22	75.46	63.79
YoY Growth	-	-	137.71%	-59.83%	365.12%	-21.73%	-47.59%	-13.84%	66.67%	-1.65%	18.29%	-37.60%
Dividend Yield	-	-	4.39%	2.20%	11.03%	1.67%	2.09%	8.01%	6.32%	2.16%	2.13%	3.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,969.00
(-) Cash Dividends Paid (M)	1,545.00
(=) Cash Retained (M)	4,424.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,193.80	746.13	447.68
Cash Retained (M)	4,424.00	4,424.00	4,424.00
(-) Cash Required (M)	-1,193.80	-746.13	-447.68
(=) Excess Retained (M)	3,230.20	3,677.88	3,976.33
(/) Shares Outstanding (M)	6.43	6.43	6.43
(=) Excess Retained per Share	502.60	572.25	618.69
LTM Dividend per Share	240.39	240.39	240.39
(+) Excess Retained per Share	502.60	572.25	618.69
(=) Adjusted Dividend	742.99	812.64	859.08
WACC / Discount Rate	-0.61%	-0.61%	-0.61%
Growth Rate	2.41%	3.41%	4.41%
Fair Value	$152,175.80	$168,067.56	$179,389.58
Upside / Downside	3,342.89%	3,702.43%	3,958.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,969.00	6,172.43	6,382.79	6,600.32	6,825.27	7,057.88	7,269.62
Payout Ratio	25.88%	38.71%	51.53%	64.35%	77.18%	90.00%	92.50%
Projected Dividends (M)	1,545.00	2,389.16	3,289.07	4,247.54	5,267.52	6,352.09	6,724.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.61%	-0.61%	-0.61%
Growth Rate	2.41%	3.41%	4.41%
Year 1 PV (M)	2,380.65	2,403.90	2,427.15
Year 2 PV (M)	3,265.68	3,329.77	3,394.48
Year 3 PV (M)	4,202.32	4,326.63	4,453.37
Year 4 PV (M)	5,192.88	5,398.70	5,610.58
Year 5 PV (M)	6,239.78	6,550.44	6,873.35
PV of Terminal Value (M)	660,549.83	693,436.73	727,620.64
Equity Value (M)	681,831.14	715,446.16	750,379.56
Shares Outstanding (M)	6.43	6.43	6.43
Fair Value	$106,088.08	$111,318.33	$116,753.72
Upside / Downside	2,300.18%	2,418.51%	2,541.49%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

T.RAD Co., Ltd. (7236.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener