DDM Analysis: 7278.T

Valuation Snapshot

Stable Growth	$3,721.68 - $6,038.46	$4,761.42
Multi-Stage	$5,215.56 - $5,701.44	$5,453.98
Blended Fair Value	$5,107.70
Current Price	$5,200.00
Upside	-1.78%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.08%	6.18%	185.20	130.30	118.16	86.88	93.01	114.59	120.91	108.14	89.02	88.94
YoY Growth	-	-	42.14%	10.27%	36.01%	-6.60%	-18.83%	-5.23%	11.81%	21.48%	0.09%	-12.56%
Dividend Yield	-	-	4.48%	4.31%	4.89%	5.05%	5.71%	7.16%	5.21%	3.15%	2.81%	4.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,715.00
(-) Cash Dividends Paid (M)	9,678.00
(=) Cash Retained (M)	3,037.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,543.00	1,589.38	953.63
Cash Retained (M)	3,037.00	3,037.00	3,037.00
(-) Cash Required (M)	-2,543.00	-1,589.38	-953.63
(=) Excess Retained (M)	494.00	1,447.63	2,083.38
(/) Shares Outstanding (M)	37.81	37.81	37.81
(=) Excess Retained per Share	13.06	38.28	55.10
LTM Dividend per Share	255.95	255.95	255.95
(+) Excess Retained per Share	13.06	38.28	55.10
(=) Adjusted Dividend	269.01	294.23	311.05
WACC / Discount Rate	8.56%	8.56%	8.56%
Growth Rate	1.24%	2.24%	3.24%
Fair Value	$3,721.68	$4,761.42	$6,038.46
Upside / Downside	-28.43%	-8.43%	16.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,715.00	13,000.26	13,291.91	13,590.11	13,895.00	14,206.73	14,632.93
Payout Ratio	76.11%	78.89%	81.67%	84.45%	87.22%	90.00%	92.50%
Projected Dividends (M)	9,678.00	10,256.14	10,855.36	11,476.29	12,119.63	12,786.05	13,535.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.56%	8.56%	8.56%
Growth Rate	1.24%	2.24%	3.24%
Year 1 PV (M)	9,354.90	9,447.30	9,539.70
Year 2 PV (M)	9,031.39	9,210.68	9,391.73
Year 3 PV (M)	8,708.98	8,969.59	9,235.36
Year 4 PV (M)	8,388.99	8,725.38	9,071.77
Year 5 PV (M)	8,072.58	8,479.20	8,902.05
PV of Terminal Value (M)	153,655.41	161,395.21	169,443.81
Equity Value (M)	197,212.24	206,227.36	215,584.42
Shares Outstanding (M)	37.81	37.81	37.81
Fair Value	$5,215.56	$5,453.98	$5,701.44
Upside / Downside	0.30%	4.88%	9.64%

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

EXEDY Corporation (7278.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener