DDM Analysis: 7259.T

Valuation Snapshot

Stable Growth	$3,267.90 - $5,966.30	$4,386.17
Multi-Stage	$3,424.62 - $3,748.35	$3,583.48
Blended Fair Value	$3,984.83
Current Price	$2,560.00
Upside	55.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.37%	4.87%	62.94	64.01	60.44	60.47	28.47	53.34	53.39	49.41	37.58	37.31
YoY Growth	-	-	-1.68%	5.92%	-0.05%	112.40%	-46.62%	-0.11%	8.06%	31.48%	0.72%	-4.66%
Dividend Yield	-	-	3.41%	3.64%	4.10%	4.32%	1.80%	5.10%	4.20%	2.94%	1.96%	2.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	169,328.00
(-) Cash Dividends Paid (M)	46,176.00
(=) Cash Retained (M)	123,152.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33,865.60	21,166.00	12,699.60
Cash Retained (M)	123,152.00	123,152.00	123,152.00
(-) Cash Required (M)	-33,865.60	-21,166.00	-12,699.60
(=) Excess Retained (M)	89,286.40	101,986.00	110,452.40
(/) Shares Outstanding (M)	757.68	757.68	757.68
(=) Excess Retained per Share	117.84	134.60	145.78
LTM Dividend per Share	60.94	60.94	60.94
(+) Excess Retained per Share	117.84	134.60	145.78
(=) Adjusted Dividend	178.79	195.55	206.72
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	3.15%	4.15%	5.15%
Fair Value	$3,267.90	$4,386.17	$5,966.30
Upside / Downside	27.65%	71.33%	133.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	169,328.00	176,350.35	183,663.94	191,280.83	199,213.61	207,475.37	213,699.63
Payout Ratio	27.27%	39.82%	52.36%	64.91%	77.45%	90.00%	92.50%
Projected Dividends (M)	46,176.00	70,215.87	96,170.28	124,156.67	154,298.97	186,727.83	197,672.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	3.15%	4.15%	5.15%
Year 1 PV (M)	63,922.64	64,542.37	65,162.09
Year 2 PV (M)	79,703.94	81,256.87	82,824.79
Year 3 PV (M)	93,676.03	96,427.06	99,231.44
Year 4 PV (M)	105,984.14	110,154.31	114,446.35
Year 5 PV (M)	116,763.31	122,534.15	128,530.95
PV of Terminal Value (M)	2,134,705.12	2,240,209.68	2,349,845.13
Equity Value (M)	2,594,755.18	2,715,124.45	2,840,040.75
Shares Outstanding (M)	757.68	757.68	757.68
Fair Value	$3,424.62	$3,583.48	$3,748.35
Upside / Downside	33.77%	39.98%	46.42%

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

Aisin Corporation (7259.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener