Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hoshino Resorts REIT, Inc. (3287.T)

Company Dividend Discount ModelIndustry: REIT - Hotel & MotelSector: Real Estate

Valuation Snapshot

Stable Growth$213,994.60 - $353,420.66$275,819.17
Multi-Stage$295,596.68 - $323,409.88$309,243.39
Blended Fair Value$292,531.28
Current Price$219,600.00
Upside33.21%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.67%30.57%8,254.607,532.335,847.517,845.1410,778.7310,485.568,604.556,817.804,594.302,653.68
YoY Growth--9.59%28.81%-25.46%-27.22%2.80%21.86%26.21%48.40%73.13%363.11%
Dividend Yield--3.57%2.54%1.66%2.12%4.38%3.55%3.25%1.25%0.75%0.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,051.48
(-) Cash Dividends Paid (M)6,513.56
(=) Cash Retained (M)3,537.93
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,010.301,256.44753.86
Cash Retained (M)3,537.933,537.933,537.93
(-) Cash Required (M)-2,010.30-1,256.44-753.86
(=) Excess Retained (M)1,527.632,281.492,784.07
(/) Shares Outstanding (M)0.540.540.54
(=) Excess Retained per Share2,804.074,187.835,110.34
LTM Dividend per Share11,956.0511,956.0511,956.05
(+) Excess Retained per Share2,804.074,187.835,110.34
(=) Adjusted Dividend14,760.1216,143.8817,066.39
WACC / Discount Rate8.35%8.35%8.35%
Growth Rate1.36%2.36%3.36%
Fair Value$213,994.60$275,819.17$353,420.66
Upside / Downside-2.55%25.60%60.94%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,051.4810,288.3910,530.8810,779.0911,033.1511,293.2011,631.99
Payout Ratio64.80%69.84%74.88%79.92%84.96%90.00%92.50%
Projected Dividends (M)6,513.567,185.577,885.658,614.739,373.8110,163.8810,759.59

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.35%8.35%8.35%
Growth Rate1.36%2.36%3.36%
Year 1 PV (M)6,567.156,631.946,696.73
Year 2 PV (M)6,586.716,717.326,849.21
Year 3 PV (M)6,576.406,772.986,973.43
Year 4 PV (M)6,540.006,801.947,071.67
Year 5 PV (M)6,480.926,807.007,146.07
PV of Terminal Value (M)128,287.39134,742.00141,453.84
Equity Value (M)161,038.56168,473.17176,190.96
Shares Outstanding (M)0.540.540.54
Fair Value$295,596.68$309,243.39$323,409.88
Upside / Downside34.61%40.82%47.27%

High-Yield Dividend Screener

« Prev Page 61 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
017810.KSPulmuone Co., Ltd.2.55%$331.6165.57%
023160.KQTae Kwang Corporation2.55%$535.1321.10%
3152.TWOAdvanced Ceramic X Corporation2.55%$3.6636.41%
600415.SSZhejiang China Commodities City Group Co., Ltd.2.55%$0.4153.66%
601808.SSChina Oilfield Services Limited2.55%$0.3643.75%
7606.TUnited Arrows Ltd.2.55%$62.6343.42%
CYRE3.SACyrela Brazil Realty S.A. Empreendimentos e Participações2.55%$0.6112.29%
JUNGH.SWJungheinrich AG2.55%$0.7922.62%
RENT3.SALocaliza Rent a Car S.A.2.55%$1.1166.67%
002380.KSKCC Corporation2.54%$10,000.236.25%
1527.HKZhejiang Tengy Environmental Technology Co., Ltd2.54%$0.054.95%
5212.KLPavilion Real Estate Investment Trust2.54%$0.0539.63%
5489.TWODynaColor, Inc.2.54%$1.0250.42%
600273.SSZhejiang Jiahua Energy Chemical Industry Co.,Ltd.2.54%$0.2228.18%
600724.SSNingbo Fuda Company Limited2.54%$0.1596.79%
7505.TFuso Dentsu Co., Ltd.2.54%$48.5022.36%
8850.TStarts Corporation Inc.2.54%$121.5225.36%
BLAU3.SABlau Farmacêutica S.A.2.54%$0.3519.81%
2367.HKGiant Biogene Holding Co., Ltd.2.53%$0.8722.55%
2701.TWWan Hwa Enterprise Company Ltd.2.53%$0.2852.89%
600963.SSYueyang Forest & Paper Co., Ltd.2.53%$0.1248.95%
603697.SSYouYou Foods Co., Ltd.2.53%$0.3163.16%
CK-R.BKCH. Karnchang Public Company Limited2.53%$0.3025.56%
SCHO.COAktieselskabet Schouw & Co.2.53%$16.8142.51%
003006.SZChongqing Baiya Sanitary Products Co., Ltd.2.52%$0.5580.44%
5191.TSumitomo Riko Company Limited2.52%$66.0123.54%
600406.SSNARI Technology Co., Ltd.2.52%$0.5756.63%
600909.SSHuaan Securities Co., Ltd.2.52%$0.1738.30%
603811.SSZhejiang Cheng Yi Pharmaceutical Co., Ltd.2.52%$0.2637.15%
BESALCO.SNBesalco S.A.2.52%$30.5934.76%
000019.SZShenzhen Cereals Holdings Co., Ltd.2.51%$0.1762.11%
094820.KQIljin Power Co., Ltd.2.51%$320.0148.44%
0QVR.LScandi Standard AB (publ)2.51%$2.4952.58%
4041.TNippon Soda Co., Ltd.2.51%$90.7732.02%
600056.SSChina Meheco Group Co., Ltd.2.51%$0.2671.36%
605169.SSXinjiang Hongtong Natural Gas Co., Ltd.2.51%$0.3391.06%
6691.TWYankey Engineering Co., Ltd.2.51%$13.9262.80%
7483.TDoshisha Co.,Ltd.2.51%$82.9337.87%
GPSC-R.BKGlobal Power Synergy Public Company Limited2.51%$0.9051.48%
HOVE.COHove A/S2.51%$0.1434.71%
NOLA-B.STNolato AB (publ)2.51%$1.5051.20%
0QNH.LHuber+Suhner AG2.50%$3.6149.61%
100840.KSSNT Energy Co., Ltd.2.50%$899.8727.57%
138490.KSKolon Plastics, Inc.2.50%$200.4017.45%
2612.TKadoya Sesame Mills Incorporated2.50%$99.8534.73%
603112.SSShanxi Huaxiang Group Co., Ltd.2.50%$0.4343.19%
603766.SSLoncin Motor Co., Ltd.2.50%$0.4045.87%
ISCTR.ISTürkiye Is Bankasi A.S.2.50%$0.3616.38%
002539.SZChengdu Wintrue Holding Co., Ltd.2.49%$0.2941.75%
2542.TWHighwealth Construction Corp.2.49%$0.9839.34%