Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Mori Hills REIT Investment Corporation (3234.T)

Company Dividend Discount ModelIndustry: REIT - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$75,385.65 - $111,001.34$92,485.25
Multi-Stage$193,300.59 - $212,851.76$202,881.97
Blended Fair Value$147,683.61
Current Price$125,600.00
Upside17.58%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-10.01%-0.39%3,308.736,632.106,068.595,838.565,656.075,607.985,274.704,811.794,725.263,987.83
YoY Growth---50.11%9.29%3.94%3.23%0.86%6.32%9.62%1.83%18.49%15.96%
Dividend Yield--2.63%4.83%4.19%3.75%3.51%4.09%3.29%3.48%3.40%2.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)18,877.55
(-) Cash Dividends Paid (M)12,531.65
(=) Cash Retained (M)6,345.90
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,775.512,359.691,415.82
Cash Retained (M)6,345.906,345.906,345.90
(-) Cash Required (M)-3,775.51-2,359.69-1,415.82
(=) Excess Retained (M)2,570.393,986.214,930.08
(/) Shares Outstanding (M)1.921.921.92
(=) Excess Retained per Share1,341.312,080.122,572.67
LTM Dividend per Share6,539.406,539.406,539.40
(+) Excess Retained per Share1,341.312,080.122,572.67
(=) Adjusted Dividend7,880.718,619.539,112.07
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate-3.60%-2.60%-1.60%
Fair Value$75,385.65$92,485.25$111,001.34
Upside / Downside-39.98%-26.37%-11.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)18,877.5518,387.6617,910.4817,445.6816,992.9416,551.9617,048.51
Payout Ratio66.38%71.11%75.83%80.55%85.28%90.00%92.50%
Projected Dividends (M)12,531.6513,074.9313,581.5714,053.1114,491.0314,896.7615,769.88

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate-3.60%-2.60%-1.60%
Year 1 PV (M)12,152.8412,278.9012,404.96
Year 2 PV (M)11,733.4811,978.1612,225.37
Year 3 PV (M)11,284.6411,639.4612,001.64
Year 4 PV (M)10,815.6611,271.4511,741.49
Year 5 PV (M)10,334.3610,881.5911,451.75
PV of Terminal Value (M)314,106.74330,739.25348,069.00
Equity Value (M)370,427.72388,788.81407,894.21
Shares Outstanding (M)1.921.921.92
Fair Value$193,300.59$202,881.97$212,851.76
Upside / Downside53.90%61.53%69.47%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%