Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Hitachi, Ltd. (6501.T)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$1,924.84 - $3,391.71$2,547.31
Multi-Stage$1,544.31 - $1,682.94$1,612.39
Blended Fair Value$2,079.85
Current Price$4,205.00
Upside-50.54%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS15.57%13.05%41.1431.4128.0724.1821.0219.9516.8014.7012.6112.60
YoY Growth--30.98%11.89%16.06%15.05%5.36%18.79%14.25%16.63%0.05%4.44%
Dividend Yield--0.98%0.84%1.58%1.88%1.65%2.93%2.08%1.88%1.83%2.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)632,603.00
(-) Cash Dividends Paid (M)197,841.00
(=) Cash Retained (M)434,762.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)126,520.6079,075.3847,445.23
Cash Retained (M)434,762.00434,762.00434,762.00
(-) Cash Required (M)-126,520.60-79,075.38-47,445.23
(=) Excess Retained (M)308,241.40355,686.63387,316.78
(/) Shares Outstanding (M)4,595.854,595.854,595.85
(=) Excess Retained per Share67.0777.3984.28
LTM Dividend per Share43.0543.0543.05
(+) Excess Retained per Share67.0777.3984.28
(=) Adjusted Dividend110.12120.44127.32
WACC / Discount Rate11.54%11.54%11.54%
Growth Rate5.50%6.50%7.50%
Fair Value$1,924.84$2,547.31$3,391.71
Upside / Downside-54.22%-39.42%-19.34%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)632,603.00673,722.20717,514.14764,152.56813,822.47866,720.93892,722.56
Payout Ratio31.27%43.02%54.76%66.51%78.25%90.00%92.50%
Projected Dividends (M)197,841.00289,830.53392,942.81508,235.17636,855.34780,048.84825,768.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.54%11.54%11.54%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)257,415.02259,854.98262,294.93
Year 2 PV (M)309,962.31315,866.22321,825.82
Year 3 PV (M)356,068.87366,290.33376,705.55
Year 4 PV (M)396,277.90411,517.63427,192.75
Year 5 PV (M)431,092.65451,914.59473,533.43
PV of Terminal Value (M)5,346,610.165,604,853.435,872,980.28
Equity Value (M)7,097,426.927,410,297.187,734,532.77
Shares Outstanding (M)4,595.854,595.854,595.85
Fair Value$1,544.31$1,612.39$1,682.94
Upside / Downside-63.27%-61.66%-59.98%

High-Yield Dividend Screener

« Prev Page 12 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SOThe Southern Company3.09%$2.6967.01%
CFRCullen/Frost Bankers, Inc.3.08%$3.9439.68%
CMSCMS Energy Corporation3.08%$2.1762.27%
SJWSJW Group3.08%$1.6052.08%
SNVSynovus Financial Corp.3.08%$1.5427.05%
0HCT.LAlliant Energy Corporation3.07%$1.9962.84%
0M3L.LZions Bancorporation, National Association3.07%$1.7931.01%
IVZInvesco Ltd.3.07%$0.8335.83%
SWXSouthwest Gas Holdings, Inc.3.07%$2.4638.44%
PEGPublic Service Enterprise Group Incorporated3.06%$2.4859.65%
CASSCass Information Systems, Inc.3.05%$1.2452.58%
CIVBCivista Bancshares, Inc.3.05%$0.6725.26%
TXNTexas Instruments Incorporated3.05%$5.4198.14%
CTRECareTrust REIT, Inc.3.04%$1.1089.62%
UCBUnited Community Banks, Inc.3.04%$0.9536.76%
DRIDarden Restaurants, Inc.3.03%$5.6860.69%
HMNHorace Mann Educators Corporation3.02%$1.3634.55%
VGVenture Global, Inc.3.02%$0.2124.09%
HFBLHome Federal Bancorp, Inc. of Louisiana3.01%$0.5435.96%
TOWNTowneBank3.01%$1.0045.24%
GBCIGlacier Bancorp, Inc.3.00%$1.3464.06%
MBWMMercantile Bank Corporation3.00%$1.4327.14%
PPLPPL Corporation3.00%$1.0571.70%
DTSQDT Cloud Star Acquisition Corporation2.99%$0.3287.02%
EBMTEagle Bancorp Montana, Inc.2.99%$0.5833.76%
INDBIndependent Bank Corp.2.99%$2.1935.86%
ESSAESSA Bancorp, Inc.2.98%$0.6139.75%
RDNRadian Group Inc.2.98%$1.0725.60%
0K0X.LMetLife, Inc.2.96%$2.3641.08%
CUBBCustomers Bancorp, Inc 5.375% S2.96%$0.6612.54%
HBBHamilton Beach Brands Holding Company2.96%$0.4720.02%
SDSandRidge Energy, Inc.2.96%$0.4424.38%
STRWStrawberry Fields REIT LLC2.95%$0.3870.76%
INGRIngredion Incorporated2.94%$3.2332.02%
JWNNordstrom, Inc.2.94%$0.7342.03%
PKBKParke Bancorp, Inc.2.94%$0.7125.08%
0JW2.LM&T Bank Corporation2.93%$5.9133.38%
EIGEmployers Holdings, Inc.2.93%$1.2648.48%
MYEMyers Industries, Inc.2.93%$0.5573.41%
RMRegional Management Corp.2.93%$1.1528.16%
HSYThe Hershey Company2.92%$5.3379.75%
STZConstellation Brands, Inc.2.92%$4.1259.24%
AROCArchrock, Inc.2.91%$0.7751.05%
JXNJackson Financial Inc.2.91%$3.1338.19%
OSPNOneSpan Inc.2.91%$0.3623.87%
0LC6.LSysco Corporation2.90%$2.1055.57%
EXEExpand Energy Corporation2.89%$3.1787.89%
PGThe Procter & Gamble Company2.89%$4.0959.50%
RESRPC, Inc.2.89%$0.1672.96%
0M1R.LXcel Energy Inc.2.88%$2.1665.69%