Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

NIPPON REIT Investment Corporation (3296.T)

Company Dividend Discount ModelIndustry: REIT - DiversifiedSector: Real Estate

Valuation Snapshot

Stable Growth$156,667.56 - $285,516.97$210,140.60
Multi-Stage$266,160.20 - $292,091.30$278,878.38
Blended Fair Value$244,509.49
Current Price$88,400.00
Upside176.59%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.29%36.82%4,619.344,318.945,135.155,741.604,542.694,553.593,869.833,501.883,291.911,753.87
YoY Growth--6.96%-15.89%-10.56%26.39%-0.24%17.67%10.51%6.38%87.69%772.98%
Dividend Yield--6.07%5.14%5.91%5.60%4.90%3.81%4.25%4.33%4.62%2.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)19,723.24
(-) Cash Dividends Paid (M)12,570.48
(=) Cash Retained (M)7,152.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,944.652,465.401,479.24
Cash Retained (M)7,152.757,152.757,152.75
(-) Cash Required (M)-3,944.65-2,465.40-1,479.24
(=) Excess Retained (M)3,208.104,687.355,673.51
(/) Shares Outstanding (M)1.791.791.79
(=) Excess Retained per Share1,790.352,615.873,166.22
LTM Dividend per Share7,015.237,015.237,015.23
(+) Excess Retained per Share1,790.352,615.873,166.22
(=) Adjusted Dividend8,805.589,631.1010,181.45
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate0.81%1.81%2.81%
Fair Value$156,667.56$210,140.60$285,516.97
Upside / Downside77.23%137.72%222.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)19,723.2420,081.1620,445.5820,816.6121,194.3821,579.0022,226.37
Payout Ratio63.73%68.99%74.24%79.49%84.75%90.00%92.50%
Projected Dividends (M)12,570.4813,853.4915,178.9316,547.9117,961.5719,421.1020,559.39

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.48%6.48%6.48%
Growth Rate0.81%1.81%2.81%
Year 1 PV (M)12,882.5013,010.2913,138.07
Year 2 PV (M)13,125.7213,387.4013,651.67
Year 3 PV (M)13,306.5613,706.4714,114.32
Year 4 PV (M)13,430.9913,971.8714,528.93
Year 5 PV (M)13,504.5014,187.6914,898.25
PV of Terminal Value (M)410,678.20431,454.26453,062.79
Equity Value (M)476,928.48499,717.98523,394.02
Shares Outstanding (M)1.791.791.79
Fair Value$266,160.20$278,878.38$292,091.30
Upside / Downside201.09%215.47%230.42%

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%