Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

MORI TRUST Sogo Reit, Inc. (8961.T)

Company Dividend Discount ModelIndustry: REIT - OfficeSector: Real Estate

Valuation Snapshot

Stable Growth$119,802.88 - $228,188.65$163,463.23
Multi-Stage$168,590.79 - $184,696.71$176,492.31
Blended Fair Value$169,977.77
Current Price$74,700.00
Upside127.55%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201720172016
DPS5.77%3.73%3,591.762,843.232,501.022,857.762,778.872,712.853,194.042,659.622,985.242,772.55
YoY Growth--26.33%13.68%-12.48%2.84%2.43%-15.07%20.09%-10.91%7.67%11.31%
Dividend Yield--5.87%4.08%3.30%4.00%3.58%4.15%3.71%3.16%3.47%2.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)27,491.49
(-) Cash Dividends Paid (M)18,838.96
(=) Cash Retained (M)8,652.53
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,498.303,436.442,061.86
Cash Retained (M)8,652.538,652.538,652.53
(-) Cash Required (M)-5,498.30-3,436.44-2,061.86
(=) Excess Retained (M)3,154.235,216.096,590.67
(/) Shares Outstanding (M)3.563.563.56
(=) Excess Retained per Share886.021,465.201,851.31
LTM Dividend per Share5,291.845,291.845,291.84
(+) Excess Retained per Share886.021,465.201,851.31
(=) Adjusted Dividend6,177.866,757.047,143.16
WACC / Discount Rate7.04%7.04%7.04%
Growth Rate1.79%2.79%3.79%
Fair Value$119,802.88$163,463.23$228,188.65
Upside / Downside60.38%118.83%205.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)27,491.4928,258.7629,047.4429,858.1330,691.4431,548.0232,494.46
Payout Ratio68.53%72.82%77.12%81.41%85.71%90.00%92.50%
Projected Dividends (M)18,838.9620,578.3722,400.2024,307.6826,304.2028,393.2230,057.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.04%7.04%7.04%
Growth Rate1.79%2.79%3.79%
Year 1 PV (M)19,037.9119,224.9419,411.97
Year 2 PV (M)19,172.0519,550.5919,932.84
Year 3 PV (M)19,247.2519,820.1020,404.20
Year 4 PV (M)19,268.9720,037.3920,828.58
Year 5 PV (M)19,242.2720,206.2121,208.40
PV of Terminal Value (M)504,214.78529,473.40555,734.28
Equity Value (M)600,183.23628,312.63657,520.27
Shares Outstanding (M)3.563.563.56
Fair Value$168,590.79$176,492.31$184,696.71
Upside / Downside125.69%136.27%147.25%

High-Yield Dividend Screener

« Prev Page 42 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0O1S.LAlten S.A.3.81%$4.4339.82%
3607.TKuraudia Holdings Co.,Ltd.3.81%$11.9934.63%
7179.KLLagenda Properties Berhad3.81%$0.0530.12%
8188.HKGME Group Holdings Limited3.81%$0.0423.08%
FC9.DEFCR Immobilien AG3.81%$0.4615.59%
PSGO.JKPT Palma Serasih Tbk3.81%$8.0038.48%
TASA3.SATaurus Armas S.A.3.81%$0.1920.71%
000726.SZLu Thai Textile Co., Ltd.3.80%$0.2741.15%
012750.KSS-1 Corporation3.80%$2,699.9250.51%
603198.SSAnhui Yingjia Distillery Co., Ltd.3.80%$1.5057.46%
8273.TIzumi Co., Ltd.3.80%$113.8567.94%
LMKDC.ISLimak Dogu Anadolu Cimento Sny Ve Tcr AS3.80%$1.0927.90%
THULE.STThule Group AB (publ)3.80%$8.8190.05%
ZUGER.SWZuger Kantonalbank3.80%$335.4837.77%
000430.KSDaewon Kang Up Co., Ltd.3.79%$151.1888.95%
0558.HKL.K. Technology Holdings Limited3.79%$0.1321.83%
1888.HKKingboard Laminates Holdings Limited3.79%$0.5157.98%
603055.SSZhe Jiang Taihua New Material Co., Ltd.3.79%$0.3660.25%
CPU.AXComputershare Limited3.79%$1.2951.79%
INDS.JKPT Indospring Tbk3.79%$8.5681.55%
002120.SZYUNDA Holding Co., Ltd.3.78%$0.2559.62%
6305.THitachi Construction Machinery Co., Ltd.3.78%$175.1342.61%
GROREIT.BKGrande Royal Orchid Hospitality Real Estate Investment Trust with Buy-Back Condition3.78%$0.2834.44%
QNBK.QAQatar National Bank (Q.P.S.C.)3.78%$0.7138.00%
SISB.BKSISB Public Company Limited3.78%$0.4242.68%
078520.KSAble C&C Co., Ltd.3.77%$412.0869.50%
192400.KSCuckoo Holdings Co., Ltd.3.77%$1,087.9926.79%
6435.TWOSinopower Semiconductor, Inc.3.77%$4.2656.41%
6523.TPHC Holdings Corporation3.77%$41.8790.94%
6724.TSeiko Epson Corporation3.77%$74.7647.38%
ASCArdmore Shipping Corporation3.77%$0.3945.12%
BAHN-B.STBahnhof AB (publ)3.77%$2.0097.05%
CNDF.PACaisse Régionale de Crédit Agricole Mutuel Nord de France Société coopérative3.77%$1.0314.19%
0QLT.LGraubündner Kantonalbank3.76%$69.0139.45%
603587.SSDazzle Fashion Co., Ltd3.76%$0.5090.21%
A1OS.DEAll for One Group SE3.76%$1.6250.06%
CWY.AXCleanaway Waste Management Limited3.76%$0.1069.98%
GYT.BKGoodyear (Thailand) Public Company Limited3.76%$7.4022.93%
KARE.ATKarelia Tobacco Company Inc.3.76%$13.3038.58%
THEP.PAThermador Groupe S.A.3.76%$2.9736.00%
000708.SZCitic Pacific Special Steel Group Co., Ltd.3.75%$0.6156.33%
002615.SZZheJiang Haers Vacuum Containers Co.,Ltd.3.75%$0.2979.55%
004980.KSSungshin Cement Co., Ltd3.75%$351.1039.08%
2072.TWOCentury Wind Power Co., Ltd.3.75%$10.1549.95%
3455.TWOUtechzone Co., Ltd.3.75%$4.4995.02%
600519.SSKweichow Moutai Co., Ltd.3.75%$51.6271.84%
KUAS.JKPT Ace Oldfields Tbk3.75%$3.0033.35%
002142.SZBank of Ningbo Co., Ltd.3.74%$1.0524.03%
083420.KSGreen Chemical Co., Ltd.3.74%$240.1458.66%
0QPY.LSonova Holding AG3.74%$8.8746.46%