DDM Analysis: 7236.T

Valuation Snapshot

Stable Growth	$13,260.06 - $23,994.59	$17,735.66
Multi-Stage	$15,581.52 - $17,075.70	$16,314.61
Blended Fair Value	$17,025.14
Current Price	$4,420.00
Upside	285.18%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.75%	6.63%	194.18	81.69	203.36	43.72	55.86	106.58	123.70	74.22	75.46	63.79
YoY Growth	-	-	137.71%	-59.83%	365.12%	-21.73%	-47.59%	-13.84%	66.67%	-1.65%	18.29%	-37.60%
Dividend Yield	-	-	4.39%	2.20%	11.03%	1.67%	2.09%	8.01%	6.32%	2.16%	2.13%	3.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,969.00
(-) Cash Dividends Paid (M)	1,545.00
(=) Cash Retained (M)	4,424.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,193.80	746.13	447.68
Cash Retained (M)	4,424.00	4,424.00	4,424.00
(-) Cash Required (M)	-1,193.80	-746.13	-447.68
(=) Excess Retained (M)	3,230.20	3,677.88	3,976.33
(/) Shares Outstanding (M)	6.43	6.43	6.43
(=) Excess Retained per Share	502.60	572.25	618.69
LTM Dividend per Share	240.39	240.39	240.39
(+) Excess Retained per Share	502.60	572.25	618.69
(=) Adjusted Dividend	742.99	812.64	859.08
WACC / Discount Rate	8.15%	8.15%	8.15%
Growth Rate	2.41%	3.41%	4.41%
Fair Value	$13,260.06	$17,735.66	$23,994.59
Upside / Downside	200.00%	301.26%	442.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,969.00	6,172.43	6,382.79	6,600.32	6,825.27	7,057.88	7,269.62
Payout Ratio	25.88%	38.71%	51.53%	64.35%	77.18%	90.00%	92.50%
Projected Dividends (M)	1,545.00	2,389.16	3,289.07	4,247.54	5,267.52	6,352.09	6,724.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.15%	8.15%	8.15%
Growth Rate	2.41%	3.41%	4.41%
Year 1 PV (M)	2,187.83	2,209.20	2,230.56
Year 2 PV (M)	2,758.10	2,812.23	2,866.88
Year 3 PV (M)	3,261.69	3,358.17	3,456.54
Year 4 PV (M)	3,704.08	3,850.89	4,002.02
Year 5 PV (M)	4,090.33	4,293.98	4,505.66
PV of Terminal Value (M)	84,140.88	88,330.02	92,684.37
Equity Value (M)	100,142.91	104,854.48	109,746.03
Shares Outstanding (M)	6.43	6.43	6.43
Fair Value	$15,581.52	$16,314.61	$17,075.70
Upside / Downside	252.52%	269.11%	286.33%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

T.RAD Co., Ltd. (7236.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener