DDM Analysis: 7259.T

Valuation Snapshot

Stable Growth	$3,267.90 - $5,966.30	$4,386.17
Multi-Stage	$3,424.62 - $3,748.35	$3,583.48
Blended Fair Value	$3,984.83
Current Price	$2,560.00
Upside	55.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.37%	4.87%	62.94	64.01	60.44	60.47	28.47	53.34	53.39	49.41	37.58	37.31
YoY Growth	-	-	-1.68%	5.92%	-0.05%	112.40%	-46.62%	-0.11%	8.06%	31.48%	0.72%	-4.66%
Dividend Yield	-	-	3.41%	3.64%	4.10%	4.32%	1.80%	5.10%	4.20%	2.94%	1.96%	2.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	169,328.00
(-) Cash Dividends Paid (M)	46,176.00
(=) Cash Retained (M)	123,152.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33,865.60	21,166.00	12,699.60
Cash Retained (M)	123,152.00	123,152.00	123,152.00
(-) Cash Required (M)	-33,865.60	-21,166.00	-12,699.60
(=) Excess Retained (M)	89,286.40	101,986.00	110,452.40
(/) Shares Outstanding (M)	757.68	757.68	757.68
(=) Excess Retained per Share	117.84	134.60	145.78
LTM Dividend per Share	60.94	60.94	60.94
(+) Excess Retained per Share	117.84	134.60	145.78
(=) Adjusted Dividend	178.79	195.55	206.72
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	3.15%	4.15%	5.15%
Fair Value	$3,267.90	$4,386.17	$5,966.30
Upside / Downside	27.65%	71.33%	133.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	169,328.00	176,350.35	183,663.94	191,280.83	199,213.61	207,475.37	213,699.63
Payout Ratio	27.27%	39.82%	52.36%	64.91%	77.45%	90.00%	92.50%
Projected Dividends (M)	46,176.00	70,215.87	96,170.28	124,156.67	154,298.97	186,727.83	197,672.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.79%	8.79%	8.79%
Growth Rate	3.15%	4.15%	5.15%
Year 1 PV (M)	63,922.64	64,542.37	65,162.09
Year 2 PV (M)	79,703.94	81,256.87	82,824.79
Year 3 PV (M)	93,676.03	96,427.06	99,231.44
Year 4 PV (M)	105,984.14	110,154.31	114,446.35
Year 5 PV (M)	116,763.31	122,534.15	128,530.95
PV of Terminal Value (M)	2,134,705.12	2,240,209.68	2,349,845.13
Equity Value (M)	2,594,755.18	2,715,124.45	2,840,040.75
Shares Outstanding (M)	757.68	757.68	757.68
Fair Value	$3,424.62	$3,583.48	$3,748.35
Upside / Downside	33.77%	39.98%	46.42%

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

Aisin Corporation (7259.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener