Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Mitsubishi Heavy Industries, Ltd. (7011.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$12,722.79 - $14,989.61$14,047.46
Multi-Stage$8,728.21 - $9,578.65$9,145.50
Blended Fair Value$11,596.48
Current Price$3,879.00
Upside198.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS10.46%9.86%22.9714.9711.4711.977.6413.9712.4711.9711.9911.99
YoY Growth--53.44%30.52%-4.21%56.71%-45.31%12.04%4.18%-0.19%0.03%33.61%
Dividend Yield--0.64%0.86%1.71%2.52%2.34%5.49%2.62%2.97%2.61%2.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)253,242.00
(-) Cash Dividends Paid (M)77,130.00
(=) Cash Retained (M)176,112.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)50,648.4031,655.2518,993.15
Cash Retained (M)176,112.00176,112.00176,112.00
(-) Cash Required (M)-50,648.40-31,655.25-18,993.15
(=) Excess Retained (M)125,463.60144,456.75157,118.85
(/) Shares Outstanding (M)3,359.903,359.903,359.90
(=) Excess Retained per Share37.3442.9946.76
LTM Dividend per Share22.9622.9622.96
(+) Excess Retained per Share37.3442.9946.76
(=) Adjusted Dividend60.3065.9569.72
WACC / Discount Rate2.12%2.12%2.12%
Growth Rate5.50%6.50%7.50%
Fair Value$12,722.79$14,047.46$14,989.61
Upside / Downside227.99%262.14%286.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)253,242.00269,702.73287,233.41305,903.58325,787.31346,963.49357,372.39
Payout Ratio30.46%42.37%54.27%66.18%78.09%90.00%92.50%
Projected Dividends (M)77,130.00114,261.25155,893.69202,455.59254,411.89312,267.14330,569.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.12%2.12%2.12%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)110,835.77111,886.35112,936.92
Year 2 PV (M)146,686.61149,480.58152,300.91
Year 3 PV (M)184,787.55190,092.13195,497.28
Year 4 PV (M)225,248.18233,910.59242,820.48
Year 5 PV (M)268,182.94281,136.27294,585.36
PV of Terminal Value (M)28,390,143.5529,761,398.1031,185,133.79
Equity Value (M)29,325,884.6030,727,904.0332,183,274.74
Shares Outstanding (M)3,359.903,359.903,359.90
Fair Value$8,728.21$9,145.50$9,578.65
Upside / Downside125.01%135.77%146.94%

High-Yield Dividend Screener

« Prev Page 10 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BNGA.JKPT Bank CIMB Niaga Tbk8.91%$157.7256.96%
QIGD.QAQatari Investors Group Q.S.C.8.91%$0.1397.17%
MCS-R.BKM.C.S. Steel Public Company Limited8.90%$0.7434.29%
0QR1.LSchweiter Technologies AG8.89%$22.4090.72%
0816.HKJinmao Property Services Co., Limited8.88%$0.2355.27%
3492.TMIRARTH Real Estate Investment Corporation8.88%$8,301.0988.12%
3998.HKBosideng International Holdings Limited8.86%$0.4070.17%
PJP.WAPJP Makrum S.A.8.86%$1.4265.03%
603565.SSShanghai Zhonggu Logistics Co., Ltd.8.84%$0.8987.23%
ALVAP.PAKumulus Vape S.A.8.83%$0.3724.09%
IPS.PAIpsos S.A.8.83%$2.9938.93%
RFF.AXRural Funds Group8.83%$0.1715.19%
KOV.AXKorvest Ltd8.81%$1.2460.47%
0QUS.LG5 Entertainment AB (publ)8.80%$8.0594.74%
9620.SRBalsm Alofoq Medical Co.8.80%$2.4063.98%
PPM.AXPepper Money Limited8.80%$0.2044.77%
VK.PAVallourec S.A.8.80%$1.4183.22%
BBNI.JKPT Bank Negara Indonesia (Persero) Tbk8.79%$374.4666.86%
KJL.BKKijcharoen Engineering Electric Public Company Limited8.79%$0.5473.06%
0856.HKVSTECS Holdings Limited8.78%$0.7147.24%
BA-R.BKBangkok Airways Public Company Limited8.78%$1.3083.23%
PFRM3.SAProfarma Distribuidora de Produtos Farmacêuticos S.A.8.78%$0.7478.88%
0001.HKCK Hutchison Holdings Limited8.77%$4.7359.96%
NOBLE-R.BKNoble Development Public Company Limited8.75%$0.1927.34%
RANA.OLRana Gruber ASA8.75%$6.7583.80%
PDG.BKProdigy Public Company Limited8.74%$0.2690.35%
WHC.AXWhitehaven Coal Limited8.74%$0.6856.57%
DLTA.JKPT Delta Djakarta Tbk8.73%$175.4299.09%
8371.HKTaste Gourmet Group Limited8.70%$0.1853.44%
TRAN.BACompañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.8.70%$301.7991.83%
0257.HKChina Everbright Environment Group Limited8.69%$0.4235.73%
EMB.AXEmbelton Limited8.69%$0.7069.10%
HP3A.DERingmetall SE8.69%$0.2438.33%
RDTX.JKPT Roda Vivatex Tbk8.69%$1,103.9395.63%
S56.SISamudera Shipping Line Ltd8.69%$0.1060.61%
1307.TWSan Fang Chemical Industry Co., Ltd.8.68%$2.7091.10%
ASIZ.LAberforth Split Level Income ZDP 20248.68%$11.0447.29%
PIC.AXPerpetual Equity Investment Company Limited8.68%$0.1197.90%
CPHN.SWCPH Chemie + Papier Holding AG8.66%$5.9989.84%
JIN.AXJumbo Interactive Limited8.66%$0.9974.11%
PM-R.BKPremier Marketing Public Company Limited8.66%$1.0390.60%
0546.HKFufeng Group Limited8.65%$0.7030.72%
ITB.DEImperial Brands PLC8.65%$3.0955.77%
LOGG3.SALOG Commercial Properties e Participações S.A.8.64%$2.1949.79%
5547.TWOJioushun Construction Co., Ltd.8.63%$2.2658.13%
TWD.AXTamawood Limited8.62%$0.2480.43%
UNITED.HEUnited Bankers Oyj8.60%$1.6153.91%
DDR.AXDicker Data Limited8.58%$0.8796.73%
PATO.BKPato Chemical Industry Public Company Limited8.58%$0.6098.05%
0371.HKBeijing Enterprises Water Group Limited8.56%$0.2164.00%