DDM Analysis: 7751.T

Valuation Snapshot

Stable Growth	$1,499.95 - $2,255.49	$1,857.27
Multi-Stage	$2,326.03 - $2,540.05	$2,431.05
Blended Fair Value	$2,144.16
Current Price	$4,189.00
Upside	-48.81%
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	9.20%	9.20%	9.20%
Growth Rate	-0.08%	0.92%	1.92%
Fair Value	$1,499.95	$1,857.27	$2,255.49
Upside / Downside	-64.19%	-55.66%	-46.16%

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	9.20%	9.20%	9.20%
Growth Rate	-0.08%	0.92%	1.92%
Year 1 PV (M)	134,608.17	135,955.27	137,302.38
Year 2 PV (M)	122,721.63	125,190.21	127,683.38
Year 3 PV (M)	111,883.18	115,275.95	118,736.63
Year 4 PV (M)	102,000.54	106,145.36	110,415.24
Year 5 PV (M)	92,989.53	97,736.61	102,675.60
PV of Terminal Value (M)	1,588,433.18	1,669,521.98	1,753,889.12
Equity Value (M)	2,152,636.23	2,249,825.39	2,350,702.34
Shares Outstanding (M)	925.45	925.45	925.45
Fair Value	$2,326.03	$2,431.05	$2,540.05
Upside / Downside	-44.47%	-41.97%	-39.36%

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

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