DDM Analysis: 7276.T

Valuation Snapshot

Stable Growth	$27,250.14 - $32,134.13	$30,100.99
Multi-Stage	$19,271.78 - $21,243.04	$20,238.13
Blended Fair Value	$25,169.56
Current Price	$1,724.50
Upside	1,359.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.21%	14.15%	58.25	44.27	29.96	29.95	22.19	57.65	55.41	38.79	22.16	23.28
YoY Growth	-	-	31.60%	47.77%	0.01%	35.01%	-61.51%	4.03%	42.87%	75.02%	-4.79%	50.02%
Dividend Yield	-	-	3.38%	2.00%	1.16%	1.39%	0.64%	2.66%	1.88%	1.06%	0.77%	1.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,064.00
(-) Cash Dividends Paid (M)	16,257.00
(=) Cash Retained (M)	32,807.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,812.80	6,133.00	3,679.80
Cash Retained (M)	32,807.00	32,807.00	32,807.00
(-) Cash Required (M)	-9,812.80	-6,133.00	-3,679.80
(=) Excess Retained (M)	22,994.20	26,674.00	29,127.20
(/) Shares Outstanding (M)	289.92	289.92	289.92
(=) Excess Retained per Share	79.31	92.00	100.47
LTM Dividend per Share	56.07	56.07	56.07
(+) Excess Retained per Share	79.31	92.00	100.47
(=) Adjusted Dividend	135.39	148.08	156.54
WACC / Discount Rate	-2.24%	-2.24%	-2.24%
Growth Rate	0.64%	1.64%	2.64%
Fair Value	$27,250.14	$30,100.99	$32,134.13
Upside / Downside	1,480.18%	1,645.49%	1,763.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,064.00	49,868.32	50,685.82	51,516.72	52,361.25	53,219.62	54,816.21
Payout Ratio	33.13%	44.51%	55.88%	67.25%	78.63%	90.00%	92.50%
Projected Dividends (M)	16,257.00	22,195.10	28,323.52	34,646.91	41,170.00	47,897.66	50,704.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-2.24%	-2.24%	-2.24%
Growth Rate	0.64%	1.64%	2.64%
Year 1 PV (M)	22,480.83	22,704.21	22,927.59
Year 2 PV (M)	29,057.47	29,637.80	30,223.86
Year 3 PV (M)	36,002.30	37,086.21	38,191.66
Year 4 PV (M)	43,331.33	45,079.41	46,879.86
Year 5 PV (M)	51,061.15	53,648.91	56,340.54
PV of Terminal Value (M)	5,405,390.40	5,679,333.23	5,964,271.80
Equity Value (M)	5,587,323.48	5,867,489.76	6,158,835.31
Shares Outstanding (M)	289.92	289.92	289.92
Fair Value	$19,271.78	$20,238.13	$21,243.04
Upside / Downside	1,017.53%	1,073.57%	1,131.84%

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

Koito Manufacturing Co., Ltd. (7276.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener