Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

MORI TRUST Sogo Reit, Inc. (8961.T)

Company Dividend Discount ModelIndustry: REIT - OfficeSector: Real Estate

Valuation Snapshot

Stable Growth$114,606.16 - $212,613.32$154,792.40
Multi-Stage$159,054.32 - $174,190.82$166,480.53
Blended Fair Value$160,636.47
Current Price$74,700.00
Upside115.04%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201720172016
DPS5.77%3.73%3,591.762,843.232,501.022,857.762,778.872,712.853,194.042,659.622,985.242,772.55
YoY Growth--26.33%13.68%-12.48%2.84%2.43%-15.07%20.09%-10.91%7.67%11.31%
Dividend Yield--5.87%4.08%3.30%4.00%3.58%4.15%3.71%3.16%3.47%2.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)27,491.49
(-) Cash Dividends Paid (M)18,838.96
(=) Cash Retained (M)8,652.53
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,498.303,436.442,061.86
Cash Retained (M)8,652.538,652.538,652.53
(-) Cash Required (M)-5,498.30-3,436.44-2,061.86
(=) Excess Retained (M)3,154.235,216.096,590.67
(/) Shares Outstanding (M)3.563.563.56
(=) Excess Retained per Share886.021,465.201,851.31
LTM Dividend per Share5,291.845,291.845,291.84
(+) Excess Retained per Share886.021,465.201,851.31
(=) Adjusted Dividend6,177.866,757.047,143.16
WACC / Discount Rate7.28%7.28%7.28%
Growth Rate1.79%2.79%3.79%
Fair Value$114,606.16$154,792.40$212,613.32
Upside / Downside53.42%107.22%184.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)27,491.4928,258.7629,047.4429,858.1330,691.4431,548.0232,494.46
Payout Ratio68.53%72.82%77.12%81.41%85.71%90.00%92.50%
Projected Dividends (M)18,838.9620,578.3722,400.2024,307.6826,304.2028,393.2230,057.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.28%7.28%7.28%
Growth Rate1.79%2.79%3.79%
Year 1 PV (M)18,995.6719,182.2919,368.90
Year 2 PV (M)19,087.0719,463.9419,844.49
Year 3 PV (M)19,119.4219,688.4720,268.69
Year 4 PV (M)19,098.5319,860.1620,644.35
Year 5 PV (M)19,029.7519,983.0520,974.17
PV of Terminal Value (M)470,902.94494,492.80519,018.71
Equity Value (M)566,233.39592,670.70620,119.31
Shares Outstanding (M)3.563.563.56
Fair Value$159,054.32$166,480.53$174,190.82
Upside / Downside112.92%122.87%133.19%

High-Yield Dividend Screener

« Prev Page 97 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3706.TWMiTAC Holdings Corporation1.03%$0.9320.99%
601231.SSUniversal Scientific Industrial (Shanghai) Co., Ltd.1.03%$0.3142.44%
603029.SSShandong Swan CottonIndustrial Machinery Stock Co.,Ltd.1.03%$0.1928.04%
6719.TWuPI Semiconductor Corp.1.03%$1.9395.83%
8869.KLPress Metal Aluminium Holdings Berhad1.03%$0.0733.32%
BBarrick Mining Corporation1.03%$0.4521.51%
ELHA.ATElvalhalcor Hellenic Copper and Aluminium Industry S.A.1.03%$0.0411.81%
000548.SZHunan Investment Group Co., Ltd.1.02%$0.0659.94%
000969.SZAdvanced Technology & Materials Co., Ltd.1.02%$0.2171.26%
002730.SZDianguang Explosion-proof Technology Co., Ltd.1.02%$0.1558.37%
104830.KQWONIK Materials Co.,Ltd.1.02%$349.9412.91%
1439.TWAscent Development Co Ltd1.02%$0.3010.76%
1523.HKPlover Bay Technologies Limited1.02%$0.0692.02%
251270.KSNetmarble Corporation1.02%$502.9938.36%
301606.SZUgreen Group Ltd1.02%$0.6040.99%
600523.SSGuizhou Guihang Automotive Components Co.,Ltd1.02%$0.1636.20%
600986.SSZhewen Interactive Group Co., Ltd.1.02%$0.0892.78%
603004.SSZhejiang Dragon Technology Co., Ltd.1.02%$0.2431.73%
603041.SSJiangsu Maysta Chemical Co., Ltd.1.02%$0.1270.45%
603239.SSZhejiang Xiantong Rubber&Plastic Co.,Ltd1.02%$0.2129.27%
603301.SSZhende Medical Co., Ltd.1.02%$0.7268.19%
8476.HKOcean One Holding Ltd.1.02%$0.0426.91%
9168.TRise Consulting Group, Inc.1.02%$8.6914.15%
9570.SRTam Development Co.1.02%$0.927.62%
GTXGarrett Motion Inc.1.02%$0.1811.04%
NAVNETEDUL.BONavneet Education Limited1.02%$1.5115.58%
002294.SZShenzhen Salubris Pharmaceuticals Co., Ltd.1.01%$0.5082.89%
002423.SZCOFCO Capital Holdings Co., Ltd.1.01%$0.1228.45%
002965.SZLucky Harvest Co., Ltd.1.01%$0.4143.96%
086900.KQMedy-Tox Inc.1.01%$1,238.7136.92%
300771.SZShenzhen Zhilai Sci and Tech Co., Ltd.1.01%$0.1649.28%
7733.TOlympus Corporation1.01%$19.9620.09%
ALPOU.PAPoulaillon S.A.1.01%$0.063.34%
ELG.DEElmos Semiconductor SE1.01%$1.0013.84%
IIA.VIImmofinanz AG1.01%$0.1717.54%
000922.SZHarbin Electric Corporation Jiamusi Electric Machine CO.,Ltd1.00%$0.1438.72%
002611.SZGuangdong Dongfang Precision Science & Technology Co., Ltd.1.00%$0.1933.91%
003001.SZZhongyan Technology Co., Ltd.1.00%$0.2071.99%
064760.KQTokai Carbon Korea Co., Ltd.1.00%$1,458.9923.09%
0ROY.LDavide Campari-Milano N.V.1.00%$0.1229.93%
1696.HKSisram Medical Ltd1.00%$0.0445.32%
300662.SZBeijing Career International Co., Ltd.1.00%$0.2517.33%
603950.SSXiangyang Changyuandonggu Industry Co., Ltd.1.00%$0.2926.83%
688087.SSShandong Intco Recycling Resources Co., Ltd.1.00%$0.3116.87%
9546.SRNaba Alsaha Medical Services Company1.00%$0.508.66%
BELL.JKPT Trisula Textile Industries Tbk1.00%$0.6981.83%
EPEN.STEpendion AB1.00%$1.1226.30%
IATR.ATAthens Medical C.S.A.1.00%$0.0258.56%
002801.SZHangzhou Weiguang Electronic Co.,Ltd.0.99%$0.3528.52%
003090.KSDaewoong Co., Ltd.0.99%$211.1210.55%