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

Mitsubishi Electric Corporation (6503.T)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$31,166.82 - $36,740.81$34,421.77
Multi-Stage$18,916.65 - $20,817.96$19,849.02
Blended Fair Value$27,135.39
Current Price$3,111.00
Upside772.24%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS3.97%9.28%50.2946.7440.7541.3237.2641.4041.4033.1227.9427.94
YoY Growth--7.60%14.70%-1.40%10.92%-10.00%0.00%25.00%18.52%0.00%35.00%
Dividend Yield--1.62%1.83%2.01%2.85%2.31%2.96%2.80%2.25%1.73%2.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)394,787.00
(-) Cash Dividends Paid (M)103,932.00
(=) Cash Retained (M)290,855.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)78,957.4049,348.3829,609.03
Cash Retained (M)290,855.00290,855.00290,855.00
(-) Cash Required (M)-78,957.40-49,348.38-29,609.03
(=) Excess Retained (M)211,897.60241,506.63261,245.98
(/) Shares Outstanding (M)2,074.362,074.362,074.36
(=) Excess Retained per Share102.15116.42125.94
LTM Dividend per Share50.1050.1050.10
(+) Excess Retained per Share102.15116.42125.94
(=) Adjusted Dividend152.25166.53176.04
WACC / Discount Rate2.16%2.16%2.16%
Growth Rate2.35%3.35%4.35%
Fair Value$31,166.82$34,421.77$36,740.81
Upside / Downside901.83%1,006.45%1,081.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)394,787.00408,018.49421,693.45435,826.72450,433.68465,530.20479,496.11
Payout Ratio26.33%39.06%51.80%64.53%77.27%90.00%92.50%
Projected Dividends (M)103,932.00159,375.60218,418.89281,240.89348,028.57418,977.18443,533.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.16%2.16%2.16%
Growth Rate2.35%3.35%4.35%
Year 1 PV (M)154,489.08155,998.47157,507.87
Year 2 PV (M)205,230.59209,260.49213,329.57
Year 3 PV (M)256,157.05263,738.80271,468.70
Year 4 PV (M)307,268.96319,454.48331,998.88
Year 5 PV (M)358,566.84376,428.91394,995.84
PV of Terminal Value (M)37,958,283.6739,849,182.6841,814,698.33
Equity Value (M)39,239,996.1941,174,063.8243,183,999.18
Shares Outstanding (M)2,074.362,074.362,074.36
Fair Value$18,916.65$19,849.02$20,817.96
Upside / Downside508.06%538.03%569.17%

High-Yield Dividend Screener

« Prev Page 13 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
CLColgate-Palmolive Company2.88%$2.2462.40%
TCBKTriCo Bancshares2.87%$1.3537.83%
0U6R.LBunge Limited2.86%$3.0531.37%
FBMSThe First Bancshares, Inc.2.86%$0.9739.72%
RILYGB. Riley Financial, Inc. 5.00% Senior Notes due 20262.86%$0.5856.91%
CNSCohen & Steers, Inc.2.85%$1.8156.91%
MRBKMeridian Corporation2.85%$0.4927.85%
AMGNAmgen Inc.2.84%$9.3172.03%
BKHBlack Hills Corporation2.84%$1.9850.60%
GABCGerman American Bancorp, Inc.2.84%$1.1140.35%
HOMBHome Bancshares, Inc.2.84%$0.7934.17%
KOThe Coca-Cola Company2.84%$1.9665.04%
SBFGSB Financial Group, Inc.2.84%$0.6128.02%
TSBKTimberland Bancorp, Inc.2.84%$1.0027.24%
CATYCathay General Bancorp2.83%$1.3831.20%
CWTCalifornia Water Service Group2.83%$1.2253.25%
EBIXEbix, Inc.2.83%$0.0846.85%
CMS-PBConsumers Energy Company2.82%$2.1762.27%
EPRTEssential Properties Realty Trust, Inc.2.82%$0.8570.58%
GPKGraphic Packaging Holding Company2.82%$0.4324.85%
VALSXValue Line Select Growth Fund2.82%$0.8756.29%
CCNECNB Financial Corporation2.81%$0.7235.05%
ORRFOrrstown Financial Services, Inc.2.81%$0.9826.05%
TXNMTXNM Energy, Inc.2.80%$1.6586.75%
STCStewart Information Services Corporation2.79%$1.9554.56%
CVLYCodorus Valley Bancorp, Inc.2.77%$0.6728.98%
KKRSKKR Group Finance Co. IX LLC 4.2.77%$0.497.61%
SHBIShore Bancshares, Inc.2.77%$0.4828.28%
HNNAHennessy Advisors, Inc.2.76%$0.2721.11%
HONEHarborOne Bancorp, Inc.2.76%$0.3351.05%
KMTKennametal Inc.2.76%$0.8065.12%
PNMPNM Resources, Inc.2.76%$1.1257.65%
HWCHancock Whitney Corporation2.75%$1.7731.35%
YOUClear Secure, Inc.2.75%$0.9550.89%
0HE2.LAmeren Corporation2.74%$2.7853.51%
MTDRMatador Resources Company2.74%$1.1918.96%
OFGOFG Bancorp2.74%$1.1225.13%
VLOValero Energy Corporation2.74%$4.5393.65%
YORWThe York Water Company2.73%$0.8762.37%
CCZComcast Holdings Corp.2.72%$1.6326.92%
KKellanova2.72%$2.2762.18%
ADTADT Inc.2.71%$0.2229.95%
AVTAvnet, Inc.2.71%$1.3448.46%
BKUBankUnited, Inc.2.71%$1.2134.19%
CNOBConnectOne Bancorp, Inc.2.71%$0.7148.64%
GBXThe Greenbrier Companies, Inc.2.71%$1.2819.40%
PBHCPathfinder Bancorp, Inc.2.71%$0.3826.39%
TRINTrinity Capital Inc.2.71%$0.4120.50%
RILYNB. Riley Financial, Inc. - 6.502.70%$0.5856.91%
0L5A.LSempra2.69%$2.4172.79%