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 2 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
GHYPGIM Global High Yield Fund, Inc15.29%$1.8962.38%
BGRBlackRock Energy and Resources Trust15.26%$2.1298.26%
BOEBlackRock Enhanced Global Dividend Trust15.09%$1.7867.28%
FENFirst Trust Energy Income and Growth Fund15.00%$2.4049.79%
SOJESouthern Company (The) Series 214.95%$2.6967.01%
PSFCohen & Steers Select Preferred and Income Fund, Inc.14.84%$3.0256.28%
EVGEaton Vance Short Duration Diversified Income Fund14.82%$1.6271.62%
LDPCohen & Steers Limited Duration Preferred and Income Fund, Inc.14.73%$3.1554.69%
DNPDNP Select Income Fund Inc.14.64%$1.4553.01%
JRSNuveen Real Estate Income Fund14.56%$1.1189.79%
DPGDuff & Phelps Utility and Infrastructure Fund Inc.14.47%$1.8654.60%
BSTBlackRock Science and Technology Trust14.42%$5.8646.91%
MPAIXMorgan Stanley Insti Fd Advantage Portfolio Cl I14.33%$4.0043.20%
JCAPJefferson Capital, Inc. Common Stock14.11%$3.1245.65%
PHTPioneer High Income Fund, Inc.13.99%$1.1961.96%
RZC7.125% Fixed-Rate Reset Subordinated Debentures due 205213.93%$3.5527.34%
RNPCohen & Steers REIT and Preferred Income Fund, Inc.13.88%$2.7761.92%
DOMHDominari Holdings Inc.13.87%$0.7010.86%
STT-PDState Street Corporation13.86%$3.4633.48%
FCTFirst Trust Senior Floating Rate Income Fund II13.80%$1.3867.42%
VIRTVirtu Financial, Inc.13.57%$4.4389.50%
DHFBNY Mellon High Yield Strategies Fund13.55%$0.3461.16%
JHIJohn Hancock Investors Trust13.15%$1.7974.97%
AIOVirtus Artificial Intelligence & Technology Opportunities Fund12.91%$2.8238.01%
UTFCohen & Steers Infrastructure Fund, Inc12.84%$3.1453.56%
DFPFlaherty & Crumrine Dynamic Preferred and Income Fund Inc.12.81%$2.6848.05%
WEAWestern Asset Premier Bond Fund12.81%$1.4380.16%
TPZTortoise Essential Energy Fund12.76%$2.6467.76%
FTFranklin Universal Trust12.72%$1.0256.42%
CSQCalamos Strategic Total Return Fund12.70%$2.4351.10%
HYBThe New America High Income Fund Inc.12.68%$1.0463.42%
NBBNuveen Taxable Municipal Income Fund12.66%$2.0085.04%
RWAYRunway Growth Finance Corp.12.66%$1.1475.51%
ELVTElevate Credit, Inc.12.61%$0.2475.91%
NDPTortoise Energy Independence Fund, Inc.12.60%$5.0986.32%
BCEICivitas Resources, Inc.12.58%$7.0698.41%
GENVRGen Digital Inc. Contingent Value Rights12.54%$0.5054.91%
SOJCThe Southern Company JR 2017B NT 7712.31%$2.6967.01%
BTOJohn Hancock Financial Opportunities Fund12.25%$4.3229.72%
FEIFirst Trust MLP and Energy Income Fund12.21%$1.2058.56%
PCNPIMCO Corporate & Income Strategy Fund12.19%$1.5568.95%
HTDJohn Hancock Tax-Advantaged Dividend Income Fund12.17%$2.9051.08%
NIEVirtus Equity & Convertible Income Fund12.17%$3.0445.26%
PFDFlaherty & Crumrine Preferred Income Fund Inc.11.99%$1.4348.51%
TYGTortoise Energy Infrastructure Corporation11.98%$4.9643.95%
FPLFirst Trust New Opportunities MLP & Energy Fund11.82%$0.9254.20%
BTZBlackRock Credit Allocation Income Trust11.69%$1.2692.75%
BHBFXMadison Dividend Income Fd Cl Y11.61%$2.8540.22%
CGABLThe Carlyle Group Inc. 4.625% Subordinated Notes due 206111.57%$2.0197.92%
DBLDoubleLine Opportunistic Credit Fund11.57%$1.7652.03%