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 47 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4588.KLUMW Holdings Berhad3.46%$0.1722.64%
600039.SSSichuan Road & Bridge Co.,Ltd3.46%$0.3438.73%
6179.TWOATE Energy International Co., Ltd.3.46%$1.0161.93%
CCECCapital Clean Energy Carriers Corp.3.46%$0.7114.75%
PPGL.JKPT Prima Globalindo Logistik Tbk3.46%$6.5459.35%
4280.SRKingdom Holding Company3.45%$0.2761.01%
4731.KLScientex Berhad3.45%$0.1235.19%
600956.SSChina Suntien Green Energy Corporation Limited3.45%$0.2560.39%
9310.TJapan Transcity Corporation3.45%$39.1840.54%
A2B.AXA2B Australia Limited3.45%$0.0510.73%
JUBILE.BKJubilee Enterprise Public Company Limited3.45%$0.2442.76%
OBS.DEOrbis AG3.45%$0.2029.66%
SNGR.LSNGN Romgaz S.A.3.45%$0.3545.29%
T.MEIPJSC T-Technologies3.45%$108.9019.03%
002546.SZNanjing Xinlian Electronics Co., Ltd3.44%$0.2428.69%
003010.KSHaein Corporation3.44%$184.3018.44%
1861.HKPrecious Dragon Technology Holdings Limited3.44%$0.0713.56%
2M6.DEMedtronic plc3.44%$2.8175.86%
353810.KQEASY BIO,Inc.3.44%$200.0033.23%
4523.TEisai Co., Ltd.3.44%$160.1791.46%
8951.TNippon Building Fund Incorporation3.44%$4,915.8152.71%
OND.WAOnde S.A.3.44%$0.3087.35%
4540.TTsumura & Co.3.43%$139.6637.89%
6764.TWOAce Edulink Co., Ltd.3.43%$1.0084.07%
688366.SSShanghai Haohai Biological Technology Co., Ltd.3.43%$1.5189.50%
9028.TZERO Co., Ltd.3.43%$138.3233.30%
MGLU3.SAMagazine Luiza S.A.3.43%$0.3061.17%
002555.SZ37 Interactive Entertainment Network Technology Group Co., Ltd.3.42%$0.8156.85%
002993.SZDongguan Aohai Technology Co., Ltd.3.42%$1.5079.56%
2472.TWLelon Electronics Corp.3.42%$4.0255.54%
3060.SRYanbu Cement Company3.42%$0.5071.47%
3116.TToyota Boshoku Corporation3.42%$85.9881.58%
4299.THIMACS, Ltd.3.42%$44.9543.10%
CGAS3.SACompanhia de Gás de São Paulo - COMGÁS3.42%$4.1133.65%
HSN.AXHansen Technologies Limited3.42%$0.1857.93%
2291.HKLEPU ScienTech Medical Technology (Shanghai) Co., Ltd.3.41%$0.5638.72%
3355.TKuriyama Holdings Corporation3.41%$56.5527.28%
600638.SSShanghai New Huang Pu Industrial Group Co., Ltd.3.41%$0.2291.32%
OFSS.BOOracle Financial Services Software Limited3.41%$263.6797.03%
SVI.BKSVI Public Company Limited3.41%$0.2562.32%
2428.TWellnet Corporation3.40%$22.0138.29%
600572.SSZhejiang CONBA Pharmaceutical Co.,Ltd.3.40%$0.1555.59%
601216.SSInner Mongolia Junzheng Energy & Chemical Group Co.,Ltd.3.40%$0.1641.07%
7447.TNagaileben Co., Ltd.3.40%$61.1173.38%
AHOG.DEKoninklijke Ahold Delhaize N.V.3.40%$1.1951.79%
CRC-R.BKCentral Retail Corporation Public Company Limited3.40%$0.6152.01%
SSM.AXService Stream Limited3.40%$0.0853.67%
TGHTextainer Group Holdings Limited3.40%$1.7034.66%
TRA.AXTurners Automotive Group Limited3.40%$0.2439.34%
0RD8.LXior Student Housing N.V.3.39%$0.9949.30%