Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

NIPPON REIT Investment Corporation (3296.T)

Company Dividend Discount ModelIndustry: REIT - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$156,666.94 - $285,515.21$210,139.58
Multi-Stage$266,158.45 - $292,089.37$278,876.54
Blended Fair Value$244,508.06
Current Price$88,400.00
Upside176.59%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.29%36.82%4,619.344,318.945,135.155,741.604,542.694,553.593,869.833,501.883,291.911,753.87
YoY Growth--6.96%-15.89%-10.56%26.39%-0.24%17.67%10.51%6.38%87.69%772.98%
Dividend Yield--6.07%5.14%5.91%5.60%4.90%3.81%4.25%4.33%4.62%2.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)19,723.24
(-) Cash Dividends Paid (M)12,570.48
(=) Cash Retained (M)7,152.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,944.652,465.401,479.24
Cash Retained (M)7,152.757,152.757,152.75
(-) Cash Required (M)-3,944.65-2,465.40-1,479.24
(=) Excess Retained (M)3,208.104,687.355,673.51
(/) Shares Outstanding (M)1.791.791.79
(=) Excess Retained per Share1,790.352,615.873,166.22
LTM Dividend per Share7,015.237,015.237,015.23
(+) Excess Retained per Share1,790.352,615.873,166.22
(=) Adjusted Dividend8,805.589,631.1010,181.45
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate0.81%1.81%2.81%
Fair Value$156,666.94$210,139.58$285,515.21
Upside / Downside77.23%137.71%222.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)19,723.2420,081.1620,445.5820,816.6121,194.3821,579.0022,226.37
Payout Ratio63.73%68.99%74.24%79.49%84.75%90.00%92.50%
Projected Dividends (M)12,570.4813,853.4915,178.9316,547.9117,961.5719,421.1020,559.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate0.81%1.81%2.81%
Year 1 PV (M)12,882.5013,010.2813,138.07
Year 2 PV (M)13,125.7113,387.3913,651.66
Year 3 PV (M)13,306.5513,706.4714,114.31
Year 4 PV (M)13,430.9813,971.8614,528.91
Year 5 PV (M)13,504.4914,187.6714,898.23
PV of Terminal Value (M)410,675.11431,451.01453,059.37
Equity Value (M)476,925.34499,714.69523,390.56
Shares Outstanding (M)1.791.791.79
Fair Value$266,158.45$278,876.54$292,089.37
Upside / Downside201.08%215.47%230.42%

High-Yield Dividend Screener

« Prev Page 39 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002450.KSSAMICK MUSICAL INSTRUMENT Co., Ltd4.08%$49.7918.17%
003380.KQHarim Holdings Co., Ltd.4.08%$447.0736.82%
2798.HKPerennial Energy Holdings Limited4.08%$0.059.52%
N2IU.SIMapletree Pan Asia Commercial Trust4.08%$0.0645.97%
WIPRO.BOWipro Limited4.08%$10.9885.26%
000421.SZNanjing Public Utilities Development Co., Ltd.4.07%$0.2891.69%
003030.KSSeAH Steel Holdings Corporation4.07%$5,154.5338.17%
2154.TOpen Up Group Inc.4.07%$75.0151.97%
6411.TWOAmazing Microelectronic Corp.4.07%$3.1585.74%
KINO.JKPT Kino Indonesia Tbk4.06%$56.1756.49%
WIIM.JKPT Wismilak Inti Makmur Tbk4.06%$64.8035.76%
134380.KSMiwon Chemicals Co., Ltd.4.05%$3,833.4233.65%
2912.TWPresident Chain Store Corporation4.05%$8.9883.72%
5438.TWOTeco Image Systems Co., Ltd.4.05%$0.9378.68%
IG.MIItalgas S.p.A.4.05%$0.3936.35%
TWR.AXTower Limited4.05%$0.0719.30%
002215.SZShenzhen Noposion Agrochemicals Co.,Ltd4.04%$0.4361.18%
1603.TWChina Wire & Cable Co., Ltd.4.04%$1.5040.87%
601567.SSNingbo Sanxing Medical Electric Co.,Ltd.4.04%$0.9365.61%
6846.TWOGreenyn Biotechnology Co., Ltd4.04%$2.9867.75%
ASEFA.BKAsefa Public Company Limited4.04%$0.1436.27%
JLG.AXJohns Lyng Group Limited4.04%$0.1653.65%
004910.KSChokwang Paint Co., Ltd.4.03%$200.1355.11%
JTPE.JKPT Jasuindo Tiga Perkasa Tbk4.03%$24.0060.60%
MTDL.JKPT Metrodata Electronics Tbk4.03%$24.0039.08%
SPINNEYS.AESpinneys 1961 Hold4.03%$0.0666.84%
605077.SSZhejiang Huakang Pharmaceutical Co., Ltd.4.02%$0.5970.96%
6190.HKBank of Jiujiang Co., Ltd.4.02%$0.079.94%
THANI.BKRatchthani Leasing Public Company Limited4.02%$0.0745.63%
010770.KSPyung Hwa Holdings Co., Ltd.4.01%$149.9011.24%
0RPP.LValartis Group AG4.01%$0.499.63%
301004.SZZhejiang Cayi Vacuum Container Co., Ltd.4.01%$2.0954.91%
4968.TArakawa Chemical Industries, Ltd.4.01%$48.9456.00%
FESA3.SACia de Ferro Ligas da Bahia - FERBASA4.01%$0.4676.61%
HBOR3.SAHelbor Empreendimentos S.A.4.01%$0.1032.33%
089860.KSLOTTE rental co.,ltd.4.00%$1,199.9835.09%
0OJJ.LACTIA Group S.A.4.00%$0.1233.82%
2128.HKChina Lesso Group Holdings Limited4.00%$0.1915.85%
3338.TWTaiSol Electronics Co., Ltd.4.00%$2.0185.10%
AIL.DEL'Air Liquide S.A.4.00%$6.3556.81%
CUBLionheart Holdings4.00%$0.4393.60%
DHL.DEDeutsche Post AG4.00%$1.8860.01%
FCMC.PASociété Fermière du Casino Municipal de Cannes4.00%$85.5728.90%
009160.KSSIMPAC Inc.3.99%$202.3392.46%
033780.KSKT&G Corporation3.99%$5,606.0952.73%
603309.SSWell Lead Medical Co., Ltd.3.99%$0.5464.79%
6761.TWOWendell Industrial Co., Ltd3.99%$5.6281.14%
MULT3.SAMultiplan Empreendimentos Imobiliários S.A.3.99%$1.0842.74%
300641.SZJiangsu Zhengdan Chemical Industry Co., Ltd.3.98%$0.7035.38%
5126.KLSarawak Oil Palms Berhad3.98%$0.1529.34%