Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

MITSUI-SOKO HOLDINGS Co., Ltd. (9302.T)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$5,944.23 - $25,801.34$14,360.62
Multi-Stage$3,673.00 - $4,022.70$3,844.61
Blended Fair Value$9,102.62
Current Price$4,135.00
Upside120.14%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS43.62%12.99%50.6361.2055.1321.5716.598.290.000.0016.5916.59
YoY Growth---17.27%11.01%155.58%30.06%100.16%0.00%0.00%-100.00%0.00%11.10%
Dividend Yield--1.29%3.85%4.73%2.25%1.97%1.67%0.00%0.00%3.24%3.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,782.00
(-) Cash Dividends Paid (M)3,641.00
(=) Cash Retained (M)6,141.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,956.401,222.75733.65
Cash Retained (M)6,141.006,141.006,141.00
(-) Cash Required (M)-1,956.40-1,222.75-733.65
(=) Excess Retained (M)4,184.604,918.255,407.35
(/) Shares Outstanding (M)74.8274.8274.82
(=) Excess Retained per Share55.9365.7472.27
LTM Dividend per Share48.6648.6648.66
(+) Excess Retained per Share55.9365.7472.27
(=) Adjusted Dividend104.59114.40120.94
WACC / Discount Rate6.52%6.52%6.52%
Growth Rate4.67%5.67%6.67%
Fair Value$5,944.23$14,360.62$25,801.34
Upside / Downside43.75%247.29%523.97%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,782.0010,336.9610,923.3911,543.1012,197.9712,889.9913,276.69
Payout Ratio37.22%47.78%58.33%68.89%79.44%90.00%92.50%
Projected Dividends (M)3,641.004,938.706,371.937,951.889,690.5911,600.9912,280.94

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.52%6.52%6.52%
Growth Rate4.67%5.67%6.67%
Year 1 PV (M)4,592.754,636.624,680.50
Year 2 PV (M)5,510.495,616.285,723.08
Year 3 PV (M)6,395.126,580.176,768.75
Year 4 PV (M)7,247.517,528.477,817.51
Year 5 PV (M)8,068.518,461.368,869.37
PV of Terminal Value (M)242,996.33254,827.62267,115.33
Equity Value (M)274,810.72287,650.53300,974.54
Shares Outstanding (M)74.8274.8274.82
Fair Value$3,673.00$3,844.61$4,022.70
Upside / Downside-11.17%-7.02%-2.72%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%