DDM Analysis: 7751.T

Valuation Snapshot

Stable Growth	$1,397.22 - $2,062.17	$1,715.86
Multi-Stage	$2,097.96 - $2,288.56	$2,191.50
Blended Fair Value	$1,953.68
Current Price	$4,189.00
Upside	-53.36%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.77%	-0.30%	152.93	141.41	128.94	96.05	137.16	185.30	192.51	176.01	177.00	188.78
YoY Growth	-	-	8.15%	9.67%	34.24%	-29.97%	-25.98%	-3.74%	9.38%	-0.56%	-6.24%	19.84%
Dividend Yield	-	-	3.29%	3.15%	4.36%	3.21%	5.48%	7.86%	5.92%	4.57%	5.10%	5.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	161,027.00
(-) Cash Dividends Paid (M)	147,644.00
(=) Cash Retained (M)	13,383.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	32,205.40	20,128.38	12,077.03
Cash Retained (M)	13,383.00	13,383.00	13,383.00
(-) Cash Required (M)	-32,205.40	-20,128.38	-12,077.03
(=) Excess Retained (M)	-18,822.40	-6,745.38	1,305.98
(/) Shares Outstanding (M)	925.45	925.45	925.45
(=) Excess Retained per Share	-20.34	-7.29	1.41
LTM Dividend per Share	159.54	159.54	159.54
(+) Excess Retained per Share	-20.34	-7.29	1.41
(=) Adjusted Dividend	139.20	152.25	160.95
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	-0.08%	0.92%	1.92%
Fair Value	$1,397.22	$1,715.86	$2,062.17
Upside / Downside	-66.65%	-59.04%	-50.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	161,027.00	162,515.11	164,016.98	165,532.73	167,062.48	168,606.37	173,664.56
Payout Ratio	91.69%	91.35%	91.01%	90.68%	90.34%	90.00%	92.50%
Projected Dividends (M)	147,644.00	148,459.47	149,277.40	150,097.78	150,920.56	151,745.74	160,639.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	-0.08%	0.92%	1.92%
Year 1 PV (M)	133,772.89	135,111.63	136,450.38
Year 2 PV (M)	121,203.30	123,641.35	126,103.67
Year 3 PV (M)	109,813.27	113,143.28	116,539.93
Year 4 PV (M)	99,492.23	103,535.13	107,700.01
Year 5 PV (M)	90,139.98	94,741.59	99,529.23
PV of Terminal Value (M)	1,387,142.48	1,457,955.48	1,531,631.38
Equity Value (M)	1,941,564.16	2,028,128.45	2,117,954.59
Shares Outstanding (M)	925.45	925.45	925.45
Fair Value	$2,097.96	$2,191.50	$2,288.56
Upside / Downside	-49.92%	-47.68%	-45.37%

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

Canon Inc. (7751.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener