Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nippon Building Fund Incorporation (8951.T)

Company Dividend Discount ModelIndustry: REIT - OfficeSector: Real Estate

Valuation Snapshot

Stable Growth$257,884.94 - $906,027.04$426,487.65
Multi-Stage$222,683.03 - $243,717.21$233,005.62
Blended Fair Value$329,746.63
Current Price$132,900.00
Upside148.12%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.27%6.15%4,915.854,599.654,996.604,406.943,651.503,460.693,157.092,987.042,727.872,568.04
YoY Growth--6.87%-7.94%13.38%20.69%5.51%9.62%5.69%9.50%6.22%-5.11%
Dividend Yield--4.02%3.76%4.25%3.29%3.05%2.18%2.28%2.71%2.11%2.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)79,312.40
(-) Cash Dividends Paid (M)41,809.00
(=) Cash Retained (M)37,503.40
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15,862.489,914.055,948.43
Cash Retained (M)37,503.4037,503.4037,503.40
(-) Cash Required (M)-15,862.48-9,914.05-5,948.43
(=) Excess Retained (M)21,640.9227,589.3531,554.97
(/) Shares Outstanding (M)8.508.508.50
(=) Excess Retained per Share2,544.503,243.903,710.17
LTM Dividend per Share4,915.824,915.824,915.82
(+) Excess Retained per Share2,544.503,243.903,710.17
(=) Adjusted Dividend7,460.328,159.728,625.99
WACC / Discount Rate7.04%7.04%7.04%
Growth Rate4.03%5.03%6.03%
Fair Value$257,884.94$426,487.65$906,027.04
Upside / Downside94.04%220.91%581.74%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)79,312.4083,302.1487,492.5891,893.8296,516.46101,371.63104,412.78
Payout Ratio52.71%60.17%67.63%75.09%82.54%90.00%92.50%
Projected Dividends (M)41,809.0050,124.1259,170.0168,999.1579,667.4591,234.4796,581.82

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.04%7.04%7.04%
Growth Rate4.03%5.03%6.03%
Year 1 PV (M)46,381.6646,827.5147,273.36
Year 2 PV (M)50,664.1551,642.8652,630.93
Year 3 PV (M)54,669.1756,260.9157,883.24
Year 4 PV (M)58,408.9360,687.3663,031.81
Year 5 PV (M)61,895.1864,927.7968,078.11
PV of Terminal Value (M)1,621,897.551,701,363.741,783,914.64
Equity Value (M)1,893,916.651,981,710.162,072,812.10
Shares Outstanding (M)8.508.508.50
Fair Value$222,683.03$233,005.62$243,717.21
Upside / Downside67.56%75.32%83.38%

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%