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 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

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