DDM Analysis: 6369.T

Valuation Snapshot

Stable Growth	$80,215.07 - $94,506.95	$88,566.85
Multi-Stage	$55,407.22 - $60,809.85	$58,058.08
Blended Fair Value	$73,312.47
Current Price	$4,660.00
Upside	1,473.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	19.15%	13.84%	279.75	154.35	154.22	122.16	109.88	116.48	119.71	148.02	66.19	59.34
YoY Growth	-	-	81.24%	0.08%	26.24%	11.18%	-5.66%	-2.70%	-19.13%	123.63%	11.55%	-22.47%
Dividend Yield	-	-	7.06%	3.89%	4.52%	4.61%	4.47%	5.52%	5.65%	3.66%	2.14%	2.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,676.00
(-) Cash Dividends Paid (M)	887.50
(=) Cash Retained (M)	2,788.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	735.20	459.50	275.70
Cash Retained (M)	2,788.50	2,788.50	2,788.50
(-) Cash Required (M)	-735.20	-459.50	-275.70
(=) Excess Retained (M)	2,053.30	2,329.00	2,512.80
(/) Shares Outstanding (M)	7.74	7.74	7.74
(=) Excess Retained per Share	265.44	301.08	324.84
LTM Dividend per Share	114.73	114.73	114.73
(+) Excess Retained per Share	265.44	301.08	324.84
(=) Adjusted Dividend	380.17	415.81	439.57
WACC / Discount Rate	1.96%	1.96%	1.96%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$80,215.07	$88,566.85	$94,506.95
Upside / Downside	1,621.35%	1,800.58%	1,928.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,676.00	3,914.94	4,169.41	4,440.42	4,729.05	5,036.44	5,187.53
Payout Ratio	24.14%	37.31%	50.49%	63.66%	76.83%	90.00%	92.50%
Projected Dividends (M)	887.50	1,460.84	2,104.96	2,826.65	3,633.26	4,532.79	4,798.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.96%	1.96%	1.96%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,419.33	1,432.79	1,446.24
Year 2 PV (M)	1,987.05	2,024.90	2,063.10
Year 3 PV (M)	2,592.50	2,666.92	2,742.75
Year 4 PV (M)	3,237.62	3,362.13	3,490.20
Year 5 PV (M)	3,924.44	4,113.99	4,310.79
PV of Terminal Value (M)	415,445.09	435,511.25	456,345.38
Equity Value (M)	428,606.03	449,111.97	470,398.47
Shares Outstanding (M)	7.74	7.74	7.74
Fair Value	$55,407.22	$58,058.08	$60,809.85
Upside / Downside	1,089.00%	1,145.88%	1,204.93%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Toyo Kanetsu K.K. (6369.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener