DDM Analysis: 7751.T

Valuation Snapshot

Stable Growth	$1,418.06 - $2,100.80	$1,744.36
Multi-Stage	$2,143.01 - $2,338.23	$2,238.81
Blended Fair Value	$1,991.58
Current Price	$4,189.00
Upside	-52.46%
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	9.73%	9.73%	9.73%
Growth Rate	-0.08%	0.92%	1.92%
Fair Value	$1,418.06	$1,744.36	$2,100.80
Upside / Downside	-66.15%	-58.36%	-49.85%

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	9.73%	9.73%	9.73%
Growth Rate	-0.08%	0.92%	1.92%
Year 1 PV (M)	133,951.23	135,291.76	136,632.29
Year 2 PV (M)	121,526.70	123,971.25	126,440.14
Year 3 PV (M)	110,253.07	113,596.41	117,006.66
Year 4 PV (M)	100,023.87	104,088.37	108,275.50
Year 5 PV (M)	90,742.46	95,374.82	100,194.46
PV of Terminal Value (M)	1,426,756.18	1,499,591.44	1,575,371.36
Equity Value (M)	1,983,253.50	2,071,914.04	2,163,920.41
Shares Outstanding (M)	925.45	925.45	925.45
Fair Value	$2,143.01	$2,238.81	$2,338.23
Upside / Downside	-48.84%	-46.56%	-44.18%

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

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