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 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

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