Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Hoosiers Holdings Co., Ltd. (3284.T)

Company Dividend Discount ModelIndustry: Residential ConstructionSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$3,357.07 - $11,415.07$5,505.90
Multi-Stage$2,750.12 - $3,012.72$2,878.99
Blended Fair Value$4,192.44
Current Price$1,296.00
Upside223.49%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS3.60%17.59%55.6553.6741.6734.1337.3346.6334.5419.6514.3711.42
YoY Growth--3.69%28.82%22.08%-8.57%-19.94%35.01%75.72%36.79%25.80%3.75%
Dividend Yield--4.47%4.60%4.17%4.26%5.23%8.80%5.54%2.47%1.48%2.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,548.00
(-) Cash Dividends Paid (M)1,045.00
(=) Cash Retained (M)3,503.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)909.60568.50341.10
Cash Retained (M)3,503.003,503.003,503.00
(-) Cash Required (M)-909.60-568.50-341.10
(=) Excess Retained (M)2,593.402,934.503,161.90
(/) Shares Outstanding (M)36.8936.8936.89
(=) Excess Retained per Share70.3079.5585.71
LTM Dividend per Share28.3328.3328.33
(+) Excess Retained per Share70.3079.5585.71
(=) Adjusted Dividend98.63107.88114.04
WACC / Discount Rate7.24%7.24%7.24%
Growth Rate4.18%5.18%6.18%
Fair Value$3,357.07$5,505.90$11,415.07
Upside / Downside159.03%324.84%780.79%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,548.004,783.545,031.285,291.845,565.905,854.166,029.78
Payout Ratio22.98%36.38%49.79%63.19%76.60%90.00%92.50%
Projected Dividends (M)1,045.001,740.332,504.883,343.964,263.235,268.745,577.55

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.24%7.24%7.24%
Growth Rate4.18%5.18%6.18%
Year 1 PV (M)1,607.411,622.841,638.27
Year 2 PV (M)2,136.872,178.092,219.71
Year 3 PV (M)2,634.802,711.402,789.48
Year 4 PV (M)3,102.563,223.413,347.76
Year 5 PV (M)3,541.483,714.743,894.72
PV of Terminal Value (M)88,426.6792,752.9197,246.84
Equity Value (M)101,449.79106,203.40111,136.78
Shares Outstanding (M)36.8936.8936.89
Fair Value$2,750.12$2,878.99$3,012.72
Upside / Downside112.20%122.14%132.46%

High-Yield Dividend Screener

« Prev Page 5 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PFEPfizer Inc.6.75%$1.7098.83%
COGCabot Oil & Gas Corporation6.71%$1.4952.20%
VZVerizon Communications Inc.6.66%$2.7057.56%
ACAssociated Capital Group, Inc.6.63%$2.2186.94%
VACMarriott Vacations Worldwide Corporation6.62%$3.9078.61%
SSTKShutterstock, Inc.6.61%$1.2475.34%
EPDEnterprise Products Partners L.P.6.60%$2.1280.06%
SXCSunCoke Energy, Inc.6.57%$0.4863.44%
DINDine Brands Global, Inc.6.56%$2.1890.98%
CBLCBL & Associates Properties, Inc.6.54%$2.4261.13%
CRICarter's, Inc.6.47%$2.1585.39%
KYNKayne Anderson Energy Infrastructure Fund, Inc.6.47%$0.8035.36%
SMMCXWestern Asset Managed Municipals Fund Class C6.45%$0.9671.65%
HESMHess Midstream LP6.39%$2.2187.39%
WRB-PFW.R. Berkley Corporation 5.10%6.38%$1.2726.69%
RMTRoyce Micro-Cap Trust, Inc.6.37%$0.6732.29%
PNFPIMCO New York Municipal Income Fund6.30%$0.4854.92%
ENREnergizer Holdings, Inc.6.29%$1.2536.44%
UPSUnited Parcel Service, Inc.6.29%$6.3598.06%
NWBINorthwest Bancshares, Inc.6.27%$0.7593.81%
UIHCUnited Insurance Holdings Corp.6.27%$0.485.99%
TROWT. Rowe Price Group, Inc.6.24%$6.5369.41%
JRSHJerash Holdings (US), Inc.6.20%$0.190.52%
MUABlackRock MuniAssets Fund, Inc.6.14%$0.6673.39%
VKIInvesco Advantage Municipal Income Trust II6.11%$0.5676.68%
GL-PDGlobe Life Inc. 4.25% Junior Su6.10%$1.037.35%
CLNYColony Capital, Inc.6.07%$0.5213.43%
OMFOneMain Holdings, Inc.6.07%$4.2071.06%
VICIVICI Properties Inc.6.07%$1.7165.54%
IMMRImmersion Corporation6.06%$0.3914.22%
KRNYKearny Financial Corp.5.99%$0.4493.99%
DMFBNY Mellon Municipal Income, Inc.5.97%$0.4129.64%
UNBUnion Bankshares, Inc.5.96%$1.4157.02%
ARTMXArtisan Mid Cap Fund Inv Shs5.91%$1.9591.77%
SABASaba Capital Income & Opportunities Fund II5.87%$0.4924.55%
BRDBeard Energy Transition Acquisition Corp.5.86%$0.6395.51%
ETRNEquitrans Midstream Corporation5.81%$0.7269.91%
EHLDVEuroholdings Ltd5.80%$0.285.02%
REPXRiley Exploration Permian, Inc.5.80%$1.5438.01%
AIIAmerican Integrity Insurance Group, Inc.5.79%$1.1726.25%
VRTSVirtus Investment Partners, Inc.5.75%$9.3547.12%
CXHMFS Investment Grade Municipal Trust5.74%$0.4680.40%
GESGuess', Inc.5.72%$0.9661.52%
KRCKilroy Realty Corporation5.71%$2.1779.80%
WRB-PEW. R. Berkley Corporation 5.70% SB DB 20585.68%$1.2726.69%
LEOBNY Mellon Strategic Municipals, Inc.5.66%$0.3637.22%
WLYBJohn Wiley & Sons, Inc.5.64%$1.7692.90%
KMPBKemper Corporation 5.875% Fixed5.60%$1.3132.45%
CBTXCBTX, Inc.5.56%$1.6354.55%
0HST.LCampbell Soup Company5.53%$1.5580.10%