Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Advance Residence Investment Corporation (3269.T)

Company Dividend Discount ModelIndustry: REIT - ResidentialSector: Real Estate

Valuation Snapshot

Stable Growth$95,203.65 - $142,854.22$117,773.20
Multi-Stage$139,712.15 - $152,942.76$146,202.71
Blended Fair Value$131,987.95
Current Price$156,100.00
Upside-15.45%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS2.18%2.97%5,933.585,675.425,664.915,500.355,458.745,327.705,163.084,942.064,529.004,167.90
YoY Growth--4.55%0.19%2.99%0.76%2.46%3.19%4.47%9.12%8.66%-5.83%
Dividend Yield--4.15%3.60%3.27%2.98%2.92%3.12%3.06%3.40%3.36%2.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)31,777.98
(-) Cash Dividends Paid (M)16,554.91
(=) Cash Retained (M)15,223.08
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,355.603,972.252,383.35
Cash Retained (M)15,223.0815,223.0815,223.08
(-) Cash Required (M)-6,355.60-3,972.25-2,383.35
(=) Excess Retained (M)8,867.4811,250.8312,839.73
(/) Shares Outstanding (M)2.862.862.86
(=) Excess Retained per Share3,105.823,940.584,497.09
LTM Dividend per Share5,798.325,798.325,798.32
(+) Excess Retained per Share3,105.823,940.584,497.09
(=) Adjusted Dividend8,904.149,738.9010,295.41
WACC / Discount Rate9.27%9.27%9.27%
Growth Rate-0.08%0.92%1.92%
Fair Value$95,203.65$117,773.20$142,854.22
Upside / Downside-39.01%-24.55%-8.49%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)31,777.9832,071.2732,367.2632,665.9832,967.4633,271.7234,269.87
Payout Ratio52.10%59.68%67.26%74.84%82.42%90.00%92.50%
Projected Dividends (M)16,554.9119,138.9821,769.3524,446.6327,171.4829,944.5531,699.63

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.27%9.27%9.27%
Growth Rate-0.08%0.92%1.92%
Year 1 PV (M)17,342.0117,515.5617,689.12
Year 2 PV (M)17,873.3818,232.9118,596.02
Year 3 PV (M)18,186.9918,738.5119,301.06
Year 4 PV (M)18,316.2219,060.5119,827.26
Year 5 PV (M)18,290.3019,224.0220,195.49
PV of Terminal Value (M)308,886.21324,654.91341,061.13
Equity Value (M)398,895.10417,426.42436,670.08
Shares Outstanding (M)2.862.862.86
Fair Value$139,712.15$146,202.71$152,942.76
Upside / Downside-10.50%-6.34%-2.02%

High-Yield Dividend Screener

« Prev Page 50 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
688009.SSChina Railway Signal & Communication Corporation Limited3.25%$0.1855.08%
ALMB.COAlm. Brand A/S3.25%$0.6069.79%
BUDI.JKPT Budi Starch & Sweetener Tbk3.25%$7.0135.52%
0398.HKOriental Watch Holdings Limited3.24%$0.1219.25%
044820.KSCosmax BTI, Inc.3.24%$449.6235.33%
8017.HKTradeGo FinTech Limited3.24%$0.0545.22%
ALPM.PAPrecia S.A.3.24%$0.8632.45%
DGV.MIDigital Value S.p.A.3.24%$0.9315.10%
ULTJ.JKPT Ultrajaya Milk Industry & Trading Company Tbk3.24%$46.5039.75%
004890.KSDongil Industries Co.,Ltd.3.23%$1,262.8723.13%
5297.TWO3s Silicon Tech., Inc.3.23%$0.9261.02%
600219.SSShandong Nanshan Aluminium Co.,Ltd.3.23%$0.1739.17%
601018.SSNingbo Zhoushan Port Company Limited3.23%$0.1248.88%
6448.TBrother Industries, Ltd.3.23%$100.9546.67%
AZE.BRAzelis Group N.V.3.23%$0.3024.74%
FDPFresh Del Monte Produce Inc.3.23%$1.1468.58%
FMM-B.STFM Mattsson Mora Group AB (publ)3.23%$2.2587.42%
ITECH.STI-Tech AB3.23%$1.7450.69%
MTY.TOMTY Food Group Inc.3.23%$1.2473.76%
SKA-B.STSkanska AB (publ)3.23%$8.3155.80%
1179.HKH World Group Limited3.22%$1.2098.76%
2745.TWOLife Travel & Tourist Service Co., Ltd.3.22%$3.4841.20%
3533.TWLotes Co., Ltd3.22%$41.6856.60%
5908.KLDKSH Holdings (Malaysia) Berhad3.22%$0.1920.93%
600886.SSSDIC Power Holdings Co., Ltd.3.22%$0.4251.34%
603566.SSPulike Biological Engineering, Inc.3.22%$0.4095.20%
9583.SRUnited Mining Industries Co.3.22%$1.4581.04%
CBG-R.BKCarabao Group Public Company Limited3.22%$1.4047.30%
ESF.VIEurofins Scientific SE3.22%$2.0162.22%
ETE.ATNational Bank of Greece S.A.3.22%$0.4436.82%
MOTV3.SAMotiva S.A.3.22%$0.4833.62%
NCKL.JKPT Trimegah Bangun Persada Tbk3.22%$37.5729.64%
TEA.AXTasmea Ltd3.22%$0.1338.34%
002283.SZTianrun Industry Technology Co., Ltd.3.21%$0.2065.38%
004840.KSDRB Holding Co., Ltd.3.21%$160.4026.30%
241560.KSDoosan Bobcat Inc.3.21%$1,824.8939.43%
300406.SZBeijing Strong Biotechnologies, Inc.3.21%$0.4256.93%
4088.TAir Water Inc.3.21%$72.4432.93%
603187.SSQingdao Hiron Commercial Cold Chain Co., Ltd.3.21%$0.5050.00%
6250.TYamabiko Corporation3.21%$95.3127.60%
SKF-A.STAB SKF (publ)3.21%$7.9374.23%
002441.SZZhongyeda Electric Co., Ltd.3.20%$0.3077.91%
002991.SZGanyuan Foods Co., Ltd.3.20%$1.8265.31%
300833.SZGuangzhou Haoyang Electronic Co.,Ltd.3.20%$1.3092.60%
688799.SSHunan Warrant Pharmaceutical Co.,Ltd3.20%$1.5367.14%
029530.KSsindoh Co.,Ltd.3.19%$1,500.1429.67%
0RL4.LCatella AB (publ)3.19%$0.9147.34%
5889.TJapan Eyewear Holdings Co., Ltd.3.19%$64.7439.09%
DAPS.BODAPS Advertising Ltd.3.19%$0.6514.79%
PTPS.JKPT Pulau Subur Tbk3.19%$6.0038.20%