DDM Analysis: 3287.T

Valuation Snapshot

Stable Growth	$240,003.25 - $416,667.98	$315,747.43
Multi-Stage	$345,535.74 - $378,438.41	$361,677.68
Blended Fair Value	$338,712.56
Current Price	$219,600.00
Upside	54.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.67%	30.57%	8,254.60	7,532.33	5,847.51	7,845.14	10,778.73	10,485.56	8,604.55	6,817.80	4,594.30	2,653.68
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,010.30	1,256.44	753.86
Cash Retained (M)	3,537.93	3,537.93	3,537.93
(-) Cash Required (M)	-2,010.30	-1,256.44	-753.86
(=) Excess Retained (M)	1,527.63	2,281.49	2,784.07
(/) Shares Outstanding (M)	0.54	0.54	0.54
(=) Excess Retained per Share	2,804.07	4,187.83	5,110.34
LTM Dividend per Share	11,956.05	11,956.05	11,956.05
(+) Excess Retained per Share	2,804.07	4,187.83	5,110.34
(=) Adjusted Dividend	14,760.12	16,143.88	17,066.39
WACC / Discount Rate	7.59%	7.59%	7.59%
Growth Rate	1.36%	2.36%	3.36%
Fair Value	$240,003.25	$315,747.43	$416,667.98
Upside / Downside	9.29%	43.78%	89.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,051.48	10,288.39	10,530.88	10,779.09	11,033.15	11,293.20	11,631.99
Payout Ratio	64.80%	69.84%	74.88%	79.92%	84.96%	90.00%	92.50%
Projected Dividends (M)	6,513.56	7,185.57	7,885.65	8,614.73	9,373.81	10,163.88	10,759.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.59%	7.59%	7.59%
Growth Rate	1.36%	2.36%	3.36%
Year 1 PV (M)	6,613.39	6,678.64	6,743.89
Year 2 PV (M)	6,679.79	6,812.25	6,946.01
Year 3 PV (M)	6,716.30	6,917.06	7,121.78
Year 4 PV (M)	6,726.16	6,995.56	7,272.97
Year 5 PV (M)	6,712.33	7,050.05	7,401.23
PV of Terminal Value (M)	154,796.96	162,585.36	170,684.15
Equity Value (M)	188,244.94	197,038.92	206,170.03
Shares Outstanding (M)	0.54	0.54	0.54
Fair Value	$345,535.74	$361,677.68	$378,438.41
Upside / Downside	57.35%	64.70%	72.33%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hoshino Resorts REIT, Inc. (3287.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener