DDM Analysis: 8015.T

Valuation Snapshot

Stable Growth	$32,245.74 - $64,164.91	$60,131.92
Multi-Stage	$9,861.83 - $10,798.71	$10,321.64
Blended Fair Value	$35,226.78
Current Price	$4,102.00
Upside	758.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	18.47%	17.80%	77.04	62.03	44.02	33.35	36.69	33.02	28.02	20.68	19.67	18.32
YoY Growth	-	-	24.20%	40.92%	32.00%	-9.10%	11.10%	17.86%	35.49%	5.11%	7.37%	22.38%
Dividend Yield	-	-	2.36%	1.95%	1.85%	2.26%	2.10%	3.63%	2.49%	1.67%	1.75%	2.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	340,606.00
(-) Cash Dividends Paid (M)	98,584.00
(=) Cash Retained (M)	242,022.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68,121.20	42,575.75	25,545.45
Cash Retained (M)	242,022.00	242,022.00	242,022.00
(-) Cash Required (M)	-68,121.20	-42,575.75	-25,545.45
(=) Excess Retained (M)	173,900.80	199,446.25	216,476.55
(/) Shares Outstanding (M)	1,055.69	1,055.69	1,055.69
(=) Excess Retained per Share	164.73	188.93	205.06
LTM Dividend per Share	93.38	93.38	93.38
(+) Excess Retained per Share	164.73	188.93	205.06
(=) Adjusted Dividend	258.11	282.31	298.44
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$32,245.74	$60,131.92	$64,164.91
Upside / Downside	686.10%	1,365.92%	1,464.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	340,606.00	362,745.39	386,323.84	411,434.89	438,178.16	466,659.74	480,659.53
Payout Ratio	28.94%	41.15%	53.37%	65.58%	77.79%	90.00%	92.50%
Projected Dividends (M)	98,584.00	149,287.74	206,166.44	269,808.64	340,853.27	419,993.76	444,610.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	139,063.15	140,381.28	141,699.42
Year 2 PV (M)	178,893.19	182,300.60	185,740.16
Year 3 PV (M)	218,081.89	224,342.24	230,721.26
Year 4 PV (M)	256,636.92	266,506.45	276,657.95
Year 5 PV (M)	294,565.86	308,793.51	323,565.67
PV of Terminal Value (M)	9,323,752.59	9,774,093.32	10,241,669.66
Equity Value (M)	10,410,993.60	10,896,417.40	11,400,054.12
Shares Outstanding (M)	1,055.69	1,055.69	1,055.69
Fair Value	$9,861.83	$10,321.64	$10,798.71
Upside / Downside	140.42%	151.62%	163.25%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Toyota Tsusho Corporation (8015.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener