Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Japan Metropolitan Fund Investment Corporation (8953.T)

Company Dividend Discount ModelIndustry: REIT - RetailSector: Real Estate

Valuation Snapshot

Stable Growth$176,257.45 - $376,324.31$250,836.13
Multi-Stage$231,123.99 - $253,042.68$241,878.42
Blended Fair Value$246,357.27
Current Price$92,400.00
Upside166.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202320222021202020192018201720162015
DPS6.43%5.23%4,506.174,549.032,271.173,332.333,326.753,300.223,272.483,086.942,979.652,813.60
YoY Growth---0.94%100.29%-31.84%0.17%0.80%0.85%6.01%3.60%5.90%3.95%
Dividend Yield--4.88%4.65%2.05%3.12%4.16%3.10%3.26%3.05%2.57%2.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)67,564.63
(-) Cash Dividends Paid (M)55,847.22
(=) Cash Retained (M)11,717.40
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)13,512.938,445.585,067.35
Cash Retained (M)11,717.4011,717.4011,717.40
(-) Cash Required (M)-13,512.93-8,445.58-5,067.35
(=) Excess Retained (M)-1,795.523,271.826,650.06
(/) Shares Outstanding (M)7.037.037.03
(=) Excess Retained per Share-255.48465.54946.21
LTM Dividend per Share7,946.297,946.297,946.29
(+) Excess Retained per Share-255.48465.54946.21
(=) Adjusted Dividend7,690.818,411.838,892.50
WACC / Discount Rate6.81%6.81%6.81%
Growth Rate2.34%3.34%4.34%
Fair Value$176,257.45$250,836.13$376,324.31
Upside / Downside90.75%171.47%307.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)67,564.6369,822.7072,156.2574,567.7877,059.9179,635.3382,024.39
Payout Ratio82.66%84.13%85.59%87.06%88.53%90.00%92.50%
Projected Dividends (M)55,847.2258,739.0461,761.7764,920.9468,222.2971,671.8075,872.56

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.81%6.81%6.81%
Growth Rate2.34%3.34%4.34%
Year 1 PV (M)54,462.9754,995.1455,527.31
Year 2 PV (M)53,096.8554,139.5655,192.40
Year 3 PV (M)51,749.7653,281.6054,843.37
Year 4 PV (M)50,422.5052,422.3154,481.03
Year 5 PV (M)49,115.7651,562.7054,106.21
PV of Terminal Value (M)1,365,511.691,433,541.321,504,255.71
Equity Value (M)1,624,359.541,699,942.621,778,406.02
Shares Outstanding (M)7.037.037.03
Fair Value$231,123.99$241,878.42$253,042.68
Upside / Downside150.13%161.77%173.86%

High-Yield Dividend Screener

« Prev Page 72 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
TCNTricon Residential Inc.1.98%$0.2253.83%
000617.SZCNPC Capital Company Limited1.97%$0.1955.65%
013580.KSKyeryong Construction Industrial Co., Ltd.1.97%$399.956.19%
600033.SSFujian Expressway Development Co.,Ltd1.97%$0.0827.53%
603337.SSJack Technology Co.,Ltd1.97%$0.8544.29%
603338.SSZhejiang Dingli Machinery Co.,Ltd1.97%$1.1232.10%
605090.SSJiangxi Jovo Energy Co., Ltd1.97%$0.8542.14%
DEZ.DEDeutz AG1.97%$0.1799.16%
KEJU.JKPT Mulia Boga Raya Tbk1.97%$13.0042.56%
LOGN.SWLogitech International S.A.1.97%$1.6036.80%
NTSC.BKNutrition SC Public Company Limited1.97%$0.1213.98%
000220.KSYuyu Pharma, Inc.1.96%$89.7431.97%
000862.SZNing Xia Yin Xing Energy Co.,Ltd1.96%$0.1178.53%
001333.SZZhejiang Guanghua Technology Co., Ltd.1.96%$0.4241.57%
002926.SZHUAXI Securities Co., Ltd.1.96%$0.1831.11%
0QMI.LSGS S.A.1.96%$1.6631.21%
0R4W.LMultitude SE1.96%$0.1219.36%
183300.KQKoMiCo Ltd.1.96%$1,854.5632.39%
600031.SSSany Heavy Industry Co., Ltd1.96%$0.4142.56%
600449.SSNingxia Building Materials Group Co.,Ltd1.96%$0.2439.64%
603477.SSLeshan Giantstar Farming&Husbandry Corporation Limited1.96%$0.3445.55%
603650.SSRed Avenue New Materials Group Co., Ltd.1.96%$0.8689.92%
EQB.TOEQB Inc.1.96%$2.0522.50%
EVROF.ATEvrofarma S.A.1.96%$0.0725.28%
HAGA.ICHagar hf1.96%$2.3034.34%
INISS-B.STInission AB (publ)1.96%$0.9855.65%
TWPC.BKThai Wah Public Company Limited1.96%$0.0632.91%
001358.SZShaoxing Xingxin New Materials Co Ltd1.95%$0.5095.37%
003039.SZGuangdong Shunkong Development Co.,Ltd.1.95%$0.3170.47%
267250.KSHD Hyundai Co., Ltd.1.95%$3,599.8749.88%
4553.TTowa Pharmaceutical Co., Ltd.1.95%$71.0416.94%
688236.SSBeijing Chunlizhengda Medical Instruments Co., Ltd.1.95%$0.4566.78%
MIDI.JKPT Midi Utama Indonesia Tbk1.95%$7.3536.66%
002662.SZBeijing WKW Automotive Parts Co.,Ltd.1.94%$0.0849.66%
002697.SZChengdu Hongqi Chain Co.,Ltd.1.94%$0.1230.44%
0345.HKVitasoy International Holdings Limited1.94%$0.1336.86%
079430.KSHyundai Livart Furniture Company Limited1.94%$131.1521.94%
0GEG.LVaisala Oyj1.94%$0.8548.66%
2229.TCalbee, Inc.1.94%$58.0941.83%
3284.THoosiers Holdings Co., Ltd.1.94%$25.5522.98%
4819.TDigital Garage, Inc.1.94%$52.4275.12%
600061.SSSDIC Capital Co.,Ltd1.94%$0.1529.00%
600356.SSMudanjiang Hengfeng Paper Co.,Ltd1.94%$0.1733.08%
600563.SSXiamen Faratronic Co., Ltd.1.94%$2.0439.85%
688468.SSChemclin Diagnostics Co., Ltd.1.94%$0.1499.41%
9610.SRFirst Avenue for Real Estate De1.94%$0.1216.89%
ADMIE.ATAdmie Holding S.A.1.94%$0.0610.56%
MPHASIS.BOMphasis Limited1.94%$54.4258.27%
TREL-B.STTrelleborg AB (publ)1.94%$7.5646.55%
005740.KSCROWNHAITAI Holdings Co.,Ltd.1.93%$130.059.54%