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 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

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