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

Mitsui E&S Holdings Co., Ltd. (7003.T)

Company Dividend Discount ModelIndustry: Aerospace & DefenseSector: Industrials

Valuation Snapshot

Stable Growth$1,036.69 - $1,387.05$1,217.44
Multi-Stage$2,018.58 - $2,232.51$2,123.33
Blended Fair Value$1,670.39
Current Price$4,475.00
Upside-62.67%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS313.10%-3.12%11.927.820.000.000.000.010.0323.9431.9115.98
YoY Growth--52.47%0.00%0.00%0.00%-100.00%-66.67%-99.88%-24.97%99.75%-2.42%
Dividend Yield--0.42%0.53%0.00%0.00%0.00%0.00%0.00%1.65%1.99%1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)24,321.00
(-) Cash Dividends Paid (M)2,002.00
(=) Cash Retained (M)22,319.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,864.203,040.131,824.08
Cash Retained (M)22,319.0022,319.0022,319.00
(-) Cash Required (M)-4,864.20-3,040.13-1,824.08
(=) Excess Retained (M)17,454.8019,278.8820,494.93
(/) Shares Outstanding (M)100.90100.90100.90
(=) Excess Retained per Share172.98191.06203.11
LTM Dividend per Share19.8419.8419.84
(+) Excess Retained per Share172.98191.06203.11
(=) Adjusted Dividend192.82210.90222.95
WACC / Discount Rate8.99%8.99%8.99%
Growth Rate-8.10%-7.10%-6.10%
Fair Value$1,036.69$1,217.44$1,387.05
Upside / Downside-76.83%-72.79%-69.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)24,321.0022,593.7320,989.1319,498.4918,113.7216,827.2917,332.11
Payout Ratio8.23%24.59%40.94%57.29%73.65%90.00%92.50%
Projected Dividends (M)2,002.005,554.738,592.7311,171.2013,340.0915,144.5616,032.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.99%8.99%8.99%
Growth Rate-8.10%-7.10%-6.10%
Year 1 PV (M)5,041.645,096.505,151.36
Year 2 PV (M)7,078.637,233.527,390.09
Year 3 PV (M)8,352.698,628.348,909.99
Year 4 PV (M)9,053.039,453.569,867.23
Year 5 PV (M)9,328.279,846.9710,388.49
PV of Terminal Value (M)164,829.62173,995.00183,563.64
Equity Value (M)203,683.88214,253.89225,270.80
Shares Outstanding (M)100.90100.90100.90
Fair Value$2,018.58$2,123.33$2,232.51
Upside / Downside-54.89%-52.55%-50.11%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%