DDM Analysis: 7278.T

Valuation Snapshot

Stable Growth	$54,471.61 - $64,226.99	$60,166.79
Multi-Stage	$39,215.59 - $43,183.55	$41,161.07
Blended Fair Value	$50,663.93
Current Price	$5,200.00
Upside	874.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.08%	6.18%	185.20	130.30	118.16	86.88	93.01	114.59	120.91	108.14	89.02	88.94
YoY Growth	-	-	42.14%	10.27%	36.01%	-6.60%	-18.83%	-5.23%	11.81%	21.48%	0.09%	-12.56%
Dividend Yield	-	-	4.48%	4.31%	4.89%	5.05%	5.71%	7.16%	5.21%	3.15%	2.81%	4.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,715.00
(-) Cash Dividends Paid (M)	9,678.00
(=) Cash Retained (M)	3,037.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,543.00	1,589.38	953.63
Cash Retained (M)	3,037.00	3,037.00	3,037.00
(-) Cash Required (M)	-2,543.00	-1,589.38	-953.63
(=) Excess Retained (M)	494.00	1,447.63	2,083.38
(/) Shares Outstanding (M)	37.81	37.81	37.81
(=) Excess Retained per Share	13.06	38.28	55.10
LTM Dividend per Share	255.95	255.95	255.95
(+) Excess Retained per Share	13.06	38.28	55.10
(=) Adjusted Dividend	269.01	294.23	311.05
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	1.24%	2.24%	3.24%
Fair Value	$54,471.61	$60,166.79	$64,226.99
Upside / Downside	947.53%	1,057.05%	1,135.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,715.00	13,000.26	13,291.91	13,590.11	13,895.00	14,206.73	14,632.93
Payout Ratio	76.11%	78.89%	81.67%	84.45%	87.22%	90.00%	92.50%
Projected Dividends (M)	9,678.00	10,256.14	10,855.36	11,476.29	12,119.63	12,786.05	13,535.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	1.24%	2.24%	3.24%
Year 1 PV (M)	10,360.03	10,462.36	10,564.69
Year 2 PV (M)	11,076.39	11,296.27	11,518.32
Year 3 PV (M)	11,828.58	12,182.55	12,543.52
Year 4 PV (M)	12,618.20	13,124.16	13,645.19
Year 5 PV (M)	13,446.88	14,124.21	14,828.57
PV of Terminal Value (M)	1,423,501.53	1,495,204.98	1,569,769.18
Equity Value (M)	1,482,831.60	1,556,394.54	1,632,869.47
Shares Outstanding (M)	37.81	37.81	37.81
Fair Value	$39,215.59	$41,161.07	$43,183.55
Upside / Downside	654.15%	691.56%	730.45%

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

EXEDY Corporation (7278.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener