Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Urbanet Corporation Co.,Ltd. (3242.T)

Company Dividend Discount ModelIndustry: Real Estate - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$18,512.64 - $21,811.02$20,440.12
Multi-Stage$8,217.08 - $9,016.58$8,609.37
Blended Fair Value$14,524.75
Current Price$572.00
Upside2,439.29%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS3.42%9.98%20.6218.6816.7016.7315.7517.4311.9114.0913.3211.04
YoY Growth--10.38%11.88%-0.18%6.20%-9.64%46.37%-15.50%5.82%20.60%38.66%
Dividend Yield--3.60%4.88%4.23%5.58%5.03%6.41%2.90%4.03%3.80%3.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,704.84
(-) Cash Dividends Paid (M)360.00
(=) Cash Retained (M)3,344.84
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)740.97463.11277.86
Cash Retained (M)3,344.843,344.843,344.84
(-) Cash Required (M)-740.97-463.11-277.86
(=) Excess Retained (M)2,603.872,881.743,066.98
(/) Shares Outstanding (M)33.7833.7833.78
(=) Excess Retained per Share77.0885.3190.79
LTM Dividend per Share10.6610.6610.66
(+) Excess Retained per Share77.0885.3190.79
(=) Adjusted Dividend87.7495.96101.45
WACC / Discount Rate4.40%4.40%4.40%
Growth Rate5.50%6.50%7.50%
Fair Value$18,512.64$20,440.12$21,811.02
Upside / Downside3,136.47%3,473.45%3,713.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,704.843,945.664,202.124,475.264,766.155,075.955,228.23
Payout Ratio9.72%25.77%41.83%57.89%73.94%90.00%92.50%
Projected Dividends (M)360.001,016.941,757.762,590.593,524.264,568.364,836.11

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.40%4.40%4.40%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)964.97974.11983.26
Year 2 PV (M)1,582.691,612.831,643.26
Year 3 PV (M)2,213.362,276.892,341.64
Year 4 PV (M)2,857.192,967.073,080.09
Year 5 PV (M)3,514.393,684.133,860.37
PV of Terminal Value (M)266,449.46279,319.06292,681.22
Equity Value (M)277,582.04290,834.10304,589.84
Shares Outstanding (M)33.7833.7833.78
Fair Value$8,217.08$8,609.37$9,016.58
Upside / Downside1,336.55%1,405.14%1,476.32%

High-Yield Dividend Screener

« Prev Page 45 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
558.SIUMS Holdings Limited3.60%$0.0588.87%
601019.SSShandong Publishing&Media Co.,Ltd3.60%$0.3141.99%
603233.SSDaShenLin Pharmaceutical Group Co., Ltd.3.60%$0.6463.21%
603658.SSAutobio Diagnostics Co., Ltd.3.60%$1.2766.33%
603661.SSHenglin Home Furnishings Co.,Ltd3.60%$1.1557.55%
6371.TTsubakimoto Chain Co.3.60%$83.2737.31%
FSMART.BKForth Smart Service Public Company Limited3.60%$0.2331.86%
KABE-B.STKABE Group AB (publ.)3.60%$8.0076.60%
SKLT.JKPT Sekar Laut Tbk3.60%$9.0042.24%
TFMAMA.BKThai President Foods Public Company Limited3.60%$6.9357.58%
002469.SZShandong Sunway Chemical Group Co., Ltd.3.59%$0.3072.05%
216050.KQIncross Co., Ltd.3.59%$241.9426.78%
2845.TWFar Eastern International Bank Ltd.3.59%$0.4654.51%
6461.TNippon Piston Ring Co., Ltd.3.59%$68.2725.12%
7751.TCanon Inc.3.59%$166.4591.69%
E4C.DEEcotel Communication Ag3.59%$0.4282.27%
LHA.DEDeutsche Lufthansa AG3.59%$0.3122.46%
NTBThe Bank of N.T. Butterfield & Son Limited3.59%$1.7833.40%
SVOA.BKSVOA Public Company Limited3.59%$0.0521.40%
TRAC-B.STAB Traction3.59%$9.0082.36%
0IX0.LGL Events S.A.3.58%$1.0420.20%
0QNG.LJungfraubahn Holding AG3.58%$10.2542.20%
3231.TNomura Real Estate Holdings, Inc.3.58%$34.6440.45%
4106.TWWellell Inc.3.58%$0.8058.20%
EIK.ICEik fasteignafélag hf.3.58%$0.5024.04%
053690.KSHanmiGlobal Co., Ltd.3.57%$642.0628.05%
286940.KSLotte Innovate Co Ltd3.57%$699.8899.32%
601158.SSChongqing Water Group Co.,Ltd.3.57%$0.1691.61%
ILC.SNInversiones La Construcción S.A.3.57%$650.4128.71%
058850.KSKtcs Corporation3.56%$100.0915.29%
1294.TWOHantech Bio-Technology Co., Ltd.3.56%$2.8166.03%
3283.TNippon Prologis REIT, Inc.3.56%$3,304.8853.00%
688121.SSShanghai Supezet Engineering Technology Corp., Ltd.3.56%$0.3973.41%
EMIRATESNBD.AEEmirates NBD Bank PJSC3.56%$1.0228.25%
FLEXO.ATFlexopack Société Anonyme Commercial and Industrial Plastics Company3.56%$0.3017.58%
006040.KSDongwon Industries Co., Ltd.3.55%$1,474.3049.91%
2715.TElematec Corporation3.55%$84.9964.74%
3700.HKInkeverse Group Limited3.55%$0.0411.74%
600958.SSOrient Securities Company Limited3.55%$0.3963.25%
7955.TCleanup Corporation3.55%$31.0045.30%
ISAT.JKPT Indosat Ooredoo Hutchison Tbk3.55%$83.7958.49%
PBSA.JKPT Paramita Bangun Sarana Tbk3.55%$55.0071.03%
004800.KSHyosung Corporation3.54%$3,986.8920.54%
6414.TWEnnoconn Corporation3.54%$10.1352.07%
WIHL.STWihlborgs Fastigheter AB (publ)3.54%$3.2044.13%
002081.SZSuzhou Gold Mantis Construction Decoration Co., Ltd.3.53%$0.1270.03%
0RHV.LInvestis Holding S.A.3.53%$5.1018.83%
2760.TTokyo Electron Device Limited3.53%$119.8646.59%
5515.TWChien Kuo Construction Co., Ltd.3.53%$1.2751.00%
600603.SSGuanghui Logistics Co.Ltd3.53%$0.2263.76%