Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Japan Excellent, Inc. (8987.T)

Company Dividend Discount ModelIndustry: REIT - OfficeSector: Real Estate

Valuation Snapshot

Stable Growth$148,257.63 - $248,881.84$192,390.99
Multi-Stage$253,234.54 - $277,727.44$265,247.63
Blended Fair Value$228,819.31
Current Price$133,500.00
Upside71.40%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.65%2.67%5,684.485,656.835,732.806,067.635,901.675,503.395,393.785,185.574,737.034,636.01
YoY Growth--0.49%-1.33%-5.52%2.81%7.24%2.03%4.02%9.47%2.18%6.14%
Dividend Yield--4.89%4.51%4.38%4.55%4.61%3.13%3.64%3.96%3.19%3.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)16,444.47
(-) Cash Dividends Paid (M)11,270.91
(=) Cash Retained (M)5,173.56
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,288.892,055.561,233.34
Cash Retained (M)5,173.565,173.565,173.56
(-) Cash Required (M)-3,288.89-2,055.56-1,233.34
(=) Excess Retained (M)1,884.673,118.003,940.23
(/) Shares Outstanding (M)1.321.321.32
(=) Excess Retained per Share1,423.352,354.802,975.77
LTM Dividend per Share8,512.108,512.108,512.10
(+) Excess Retained per Share1,423.352,354.802,975.77
(=) Adjusted Dividend9,935.4610,866.9011,487.87
WACC / Discount Rate7.04%7.04%7.04%
Growth Rate0.32%1.32%2.32%
Fair Value$148,257.63$192,390.99$248,881.84
Upside / Downside11.05%44.11%86.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)16,444.4716,661.1816,880.7417,103.2017,328.5917,556.9518,083.66
Payout Ratio68.54%72.83%77.12%81.42%85.71%90.00%92.50%
Projected Dividends (M)11,270.9112,134.5613,019.0213,924.6914,851.9615,801.2616,727.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.04%7.04%7.04%
Growth Rate0.32%1.32%2.32%
Year 1 PV (M)11,224.5211,336.4111,448.30
Year 2 PV (M)11,139.5011,362.6911,588.10
Year 3 PV (M)11,020.8911,353.7611,693.28
Year 4 PV (M)10,873.2311,313.3111,766.61
Year 5 PV (M)10,700.6511,244.7311,810.71
PV of Terminal Value (M)280,350.08294,604.54309,433.01
Equity Value (M)335,308.87351,215.45367,740.01
Shares Outstanding (M)1.321.321.32
Fair Value$253,234.54$265,247.63$277,727.44
Upside / Downside89.69%98.69%108.04%

High-Yield Dividend Screener

« Prev Page 11 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3719.KLPanasonic Manufacturing Malaysia Berhad8.56%$0.6385.80%
GNG.AXGR Engineering Services Limited8.56%$0.3899.06%
078930.KSGS Holdings Corp.8.55%$4,726.0078.57%
2388.HKBOC Hong Kong (Holdings) Limited8.55%$3.4447.81%
CRTO.PACaisse Régionale de Crédit Agricole Mutuel de La Touraine et du Poitou Société Coopérative8.54%$9.4831.11%
MARK.JKPT Mark Dynamics Indonesia Tbk8.54%$70.0098.69%
TWEKA.ASTKH Group N.V.8.54%$3.1870.93%
0DTI.LBonheur ASA8.53%$23.2642.29%
1502.HKFinancial Street Property Co., Limited8.52%$0.1758.63%
FOYRK.ATFourlis Holdings S.A.8.52%$0.3765.80%
2491.TValueCommerce Co., Ltd.8.51%$56.6140.75%
6355.TSumitomo Precision Products Co., Ltd.8.51%$310.088.45%
DREIT.BKDusit Thani Freehold and Leasehold Real Estate Investment Trust8.50%$0.4298.66%
6862.HKHaidilao International Holding Ltd.8.49%$1.2276.09%
015890.KSTaekyung Industry.Co., Ltd.8.48%$416.7845.41%
3983.HKChina BlueChemical Ltd.8.48%$0.2140.13%
3292.TAEON REIT Investment Corporation8.45%$11,596.4988.85%
CIEL3.SACielo S.A.8.44%$0.4973.05%
ASGR.JKPT Astra Graphia Tbk8.43%$99.0056.73%
JWW.WAJWW Invest S.A.8.43%$0.2543.64%
3488.TCENTRAL REIT Investment Corporation8.42%$9,789.7772.08%
GUNKUL-R.BKGunkul Engineering Public Company Limited8.42%$0.1678.57%
1333.HKBreton Technology Co. Ltd.8.41%$2.3574.43%
DRM.TODream Unlimited Corp.8.41%$1.6484.81%
ALEXA.PAExacompta Clairefontaine S.A.8.40%$14.2037.48%
RANI3.SAIrani Papel e Embalagem S.A.8.40%$0.7343.32%
SPALI-R.BKSupalai Public Company Limited8.39%$1.4357.89%
5141.KLDayang Enterprise Holdings Bhd8.38%$0.1487.12%
600020.SSHenan Zhongyuan Expressway Company Limited8.37%$0.3678.65%
MASQ.AEMashreqbank PSC8.37%$21.4252.51%
PROX.BRProximus PLC8.37%$0.6033.92%
0R9T.LEquasens S.A.8.36%$3.7571.00%
6212.TWOLi Ming Development Construction Co., Ltd.8.34%$3.4547.85%
SNNP.BKSrinanaporn Marketing Public Company Limited8.33%$0.6192.23%
VLK.ASVan Lanschot Kempen N.V.8.32%$4.4268.64%
600894.SSGuangzhou Guangri Stock Co.,Ltd.8.31%$0.7798.07%
ORC-B.VOrca Energy Group Inc.8.31%$0.2935.79%
ADMF.JKPT Adira Dinamika Multi Finance Tbk8.30%$703.1157.11%
0QPJ.LCembra Money Bank AG8.29%$8.2371.08%
QDT.PAQuadient S.A.8.29%$1.2035.65%
VPK.ASKoninklijke Vopak N.V.8.29%$3.1639.83%
DP4B.DEA.P. Møller - Mærsk A/S8.27%$165.1637.01%
ECP.AXECP Emerging Growth Limited8.27%$0.0924.35%
PHOL.BKPhol Dhanya Public Company Limited8.27%$0.2371.53%
ASDM.JKPT Asuransi Dayin Mitra Tbk8.26%$50.0060.31%
000320.KSNOROO Holdings Co., Ltd.8.25%$1,700.3753.43%
IMCD.ASIMCD N.V.8.25%$6.4669.83%
NELY.JKPT Pelayaran Nelly Dwi Putri Tbk8.25%$38.3052.05%
WGB.AXWAM Global Limited8.25%$0.2014.48%
HM1.AXHearts and Minds Investments Limited8.24%$0.2643.45%