DDM Analysis: 3287.T

Valuation Snapshot

Stable Growth	$242,995.76 - $424,363.00	$320,447.83
Multi-Stage	$351,533.31 - $385,047.83	$367,975.22
Blended Fair Value	$344,211.53
Current Price	$219,600.00
Upside	56.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.67%	30.57%	8,254.60	7,532.33	5,847.51	7,845.14	10,778.73	10,485.56	8,604.55	6,817.80	4,594.30	2,653.68
YoY Growth	-	-	9.59%	28.81%	-25.46%	-27.22%	2.80%	21.86%	26.21%	48.40%	73.13%	363.11%
Dividend Yield	-	-	3.57%	2.54%	1.66%	2.12%	4.38%	3.55%	3.25%	1.25%	0.75%	0.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,051.48
(-) Cash Dividends Paid (M)	6,513.56
(=) Cash Retained (M)	3,537.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,010.30	1,256.44	753.86
Cash Retained (M)	3,537.93	3,537.93	3,537.93
(-) Cash Required (M)	-2,010.30	-1,256.44	-753.86
(=) Excess Retained (M)	1,527.63	2,281.49	2,784.07
(/) Shares Outstanding (M)	0.54	0.54	0.54
(=) Excess Retained per Share	2,804.07	4,187.83	5,110.34
LTM Dividend per Share	11,956.05	11,956.05	11,956.05
(+) Excess Retained per Share	2,804.07	4,187.83	5,110.34
(=) Adjusted Dividend	14,760.12	16,143.88	17,066.39
WACC / Discount Rate	7.51%	7.51%	7.51%
Growth Rate	1.36%	2.36%	3.36%
Fair Value	$242,995.76	$320,447.83	$424,363.00
Upside / Downside	10.65%	45.92%	93.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,051.48	10,288.39	10,530.88	10,779.09	11,033.15	11,293.20	11,631.99
Payout Ratio	64.80%	69.84%	74.88%	79.92%	84.96%	90.00%	92.50%
Projected Dividends (M)	6,513.56	7,185.57	7,885.65	8,614.73	9,373.81	10,163.88	10,759.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.51%	7.51%	7.51%
Growth Rate	1.36%	2.36%	3.36%
Year 1 PV (M)	6,618.11	6,683.41	6,748.70
Year 2 PV (M)	6,689.34	6,821.98	6,955.93
Year 3 PV (M)	6,730.70	6,931.89	7,137.05
Year 4 PV (M)	6,745.39	7,015.56	7,293.76
Year 5 PV (M)	6,736.33	7,075.26	7,427.69
PV of Terminal Value (M)	157,992.49	165,941.67	174,207.65
Equity Value (M)	191,512.36	200,469.77	209,770.79
Shares Outstanding (M)	0.54	0.54	0.54
Fair Value	$351,533.31	$367,975.22	$385,047.83
Upside / Downside	60.08%	67.57%	75.34%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hoshino Resorts REIT, Inc. (3287.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener