Definitive Analysis
Definitive Analysis

Get Full Access

See Pricing Start Free Trial

AEON REIT Investment Corporation (3292.T)

Company Dividend Discount ModelIndustry: REIT - RetailSector: Real Estate

Valuation Snapshot

Stable Growth$250,391.00 - $557,423.70$361,600.52
Multi-Stage$316,334.19 - $346,196.58$330,987.07
Blended Fair Value$346,293.80
Current Price$125,400.00
Upside176.15%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS4.56%11.55%6,586.686,711.826,323.466,392.885,523.975,270.755,048.744,798.632,761.642,835.21
YoY Growth---1.86%6.14%-1.09%15.73%4.80%4.40%5.21%73.76%-2.59%28.37%
Dividend Yield--5.25%4.83%4.22%4.14%3.36%4.61%3.61%3.76%2.23%2.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)27,496.55
(-) Cash Dividends Paid (M)24,430.79
(=) Cash Retained (M)3,065.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,499.313,437.072,062.24
Cash Retained (M)3,065.763,065.763,065.76
(-) Cash Required (M)-5,499.31-3,437.07-2,062.24
(=) Excess Retained (M)-2,433.55-371.311,003.52
(/) Shares Outstanding (M)2.122.122.12
(=) Excess Retained per Share-1,148.15-175.18473.46
LTM Dividend per Share11,526.4311,526.4311,526.43
(+) Excess Retained per Share-1,148.15-175.18473.46
(=) Adjusted Dividend10,378.2811,351.2511,999.89
WACC / Discount Rate6.81%6.81%6.81%
Growth Rate2.56%3.56%4.56%
Fair Value$250,391.00$361,600.52$557,423.70
Upside / Downside99.67%188.36%344.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)27,496.5528,474.9729,488.2230,537.5231,624.1532,749.4633,731.94
Payout Ratio88.85%89.08%89.31%89.54%89.77%90.00%92.50%
Projected Dividends (M)24,430.7925,365.5926,335.9927,343.3428,389.0329,474.5131,202.04

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.81%6.81%6.81%
Growth Rate2.56%3.56%4.56%
Year 1 PV (M)23,519.1823,748.5023,977.83
Year 2 PV (M)22,641.4323,085.1223,533.11
Year 3 PV (M)21,796.3022,440.1223,096.48
Year 4 PV (M)20,982.5821,812.9922,667.81
Year 5 PV (M)20,199.1021,203.2522,246.95
PV of Terminal Value (M)561,345.80589,251.85618,256.87
Equity Value (M)670,484.39701,541.83733,779.05
Shares Outstanding (M)2.122.122.12
Fair Value$316,334.19$330,987.07$346,196.58
Upside / Downside152.26%163.95%176.07%

High-Yield Dividend Screener

« Prev Page 13 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PCR.WAPCC Rokita S.A.7.82%$5.0595.33%
TQR.BKTQR Public Company Limited7.82%$0.3990.56%
KGI.BKKGI Securities (Thailand) Public Company Limited7.81%$0.3162.80%
PRDA.JKPT Prodia Widyahusada Tbk7.81%$180.5285.06%
AIMIRT.BKAIM Industrial Growth Freehold and Leasehold Real Estate Investment Trust7.80%$0.8581.01%
AKRA.JKPT AKR Corporindo Tbk7.80%$99.8882.20%
SPREME.BKSupreme Distribution Public Company Limited7.80%$0.1190.62%
AYV.PAAyvens7.79%$0.9171.87%
1378.HKChina Hongqiao Group Limited7.78%$2.6556.89%
NRG.PANRJ Group S.A.7.78%$0.6363.81%
D2O.AXDuxton Water Limited7.77%$0.1250.68%
TVO-R.BKThai Vegetable Oil Public Company Limited7.77%$1.7462.11%
C38U.SICapitaLand Integrated Commercial Trust7.76%$0.1874.73%
002839.SZJiangsu Zhangjiagang Rural Commercial Bank Co., Ltd7.75%$0.3544.09%
0710.HKBOE Varitronix Limited7.75%$0.4239.15%
0951.HKChaowei Power Holdings Limited7.75%$0.1120.52%
1681.HKConsun Pharmaceutical Group Limited7.75%$1.2055.92%
AXA.DEAXA S.A.7.75%$3.1752.74%
RND.AXRand Mining Limited7.75%$0.2057.47%
601881.SSChina Galaxy Securities Co., Ltd.7.74%$1.2298.30%
TA1.DETelekom Austria AG7.74%$0.7679.04%
0746.HKLee & Man Chemical Company Limited7.73%$0.4035.48%
NESN.SWNestlé S.A.7.73%$6.0972.83%
2633.HKJacobson Pharma Corporation Limited7.72%$0.1036.63%
000498.SZShandong Hi-Speed Road and Bridge Group Co., Ltd.7.71%$0.4748.64%
0016.HKSun Hung Kai Properties Limited7.71%$7.4556.97%
0QKE.LVontobel Holding AG7.70%$4.4661.99%
HAEK.DEHaemato AG7.70%$1.6385.37%
2688.HKENN Energy Holdings Limited7.68%$5.3950.36%
ASIMAR.BKAsian Marine Services Public Company Limited7.68%$0.1260.54%
SAMS.PASamse S.A.7.68%$10.2556.16%
SEC.AXSpheria Emerging Companies Limited7.68%$0.2215.84%
UVAN.BKUnivanich Palm Oil Public Company Limited7.68%$1.0063.09%
JCT.BKJack Chia Industries (Thailand) Public Company Limited7.67%$6.4483.85%
KFL.NZKingfish Limited7.67%$0.1038.05%
ALRIB.PARiber S.A.7.65%$0.2771.18%
DXI.AXDexus Industria REIT7.65%$0.2117.56%
NISP.JKPT Bank OCBC NISP Tbk7.65%$106.0049.91%
SCG.AXScentre Group7.65%$0.3291.06%
002572.SZSuofeiya Home Collection Co., Ltd.7.62%$1.0488.29%
035000.KSHS Ad Inc.7.62%$648.8381.78%
JMT-R.BKJMT Network Services Public Company Limited7.62%$0.6769.23%
SQU.DEVinci S.A.7.62%$9.2455.99%
0QP2.LZurich Insurance Group AG7.61%$32.4879.70%
BAMI.MIBanco BPM S.p.A.7.61%$1.0080.93%
600795.SSGD Power Development Co.,Ltd7.60%$0.3892.13%
BTI.AXBailador Technology Investments Limited7.60%$0.0934.83%
SMPC.BKSahamitr Pressure Container Public Company Limited7.60%$0.6757.18%
0O33.LOeneo S.A.7.59%$0.7076.88%
BOREO.HEBoreo Oyj7.59%$1.0882.86%