Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

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$18,642.06 - $20,515.61$19,560.82
Blended Fair Value$26,991.29
Current Price$3,111.00
Upside767.61%
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 Rate2.47%2.47%2.47%
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 Rate2.47%2.47%2.47%
Growth Rate2.35%3.35%4.35%
Year 1 PV (M)154,033.17155,538.11157,043.05
Year 2 PV (M)204,021.08208,027.23212,072.33
Year 3 PV (M)253,895.93261,410.75269,072.41
Year 4 PV (M)303,657.90315,700.21328,097.19
Year 5 PV (M)353,307.20370,907.26389,201.84
PV of Terminal Value (M)37,401,492.2939,264,654.6341,201,339.10
Equity Value (M)38,670,407.5640,576,238.1842,556,825.91
Shares Outstanding (M)2,074.362,074.362,074.36
Fair Value$18,642.06$19,560.82$20,515.61
Upside / Downside499.23%528.76%559.45%

High-Yield Dividend Screener

« Prev Page 24 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
NDA-FI.HENordea Bank Abp5.73%$0.9467.38%
RBF.BKR&B Food Supply Public Company Limited5.73%$0.1781.37%
1882.HKHaitian International Holdings Limited5.72%$1.2733.58%
3339.HKLonking Holdings Limited5.72%$0.1736.46%
4126.TWOPacific Hospital Supply Co., Ltd5.72%$4.8486.09%
SLFSun Life Financial Inc.5.72%$3.6065.58%
0QKD.LForbo Holding AG5.71%$50.0340.66%
IPE.WAIPOPEMA Securities S.A.5.71%$0.2368.17%
SNOR.OLSpareBank 1 Nordmøre5.71%$10.0420.14%
3705.TWYungShin Global Holding Corporation5.70%$3.2590.33%
MST.BKMaybank Securities (Thailand) Public Company Limited5.70%$0.3875.36%
3462.TNomura Real Estate Master Fund, Inc.5.69%$9,849.8672.94%
CHILE.SNBanco de Chile5.69%$9.8578.63%
RSUL4.SAMetalúrgica Riosulense S.A.5.69%$3.9836.85%
600007.SSChina World Trade Center Co., Ltd.5.68%$1.1395.72%
AURG.OLAurskog Sparebank5.68%$15.0028.30%
BPO-PT.TOBrookfield Office Properties Inc5.68%$1.1634.59%
KTY.WAGrupa Kety S.A.5.68%$52.8592.39%
PREB.BKPre-Built Public Company Limited5.68%$0.2076.14%
3213.TWOMildef Crete Inc.5.67%$5.9677.23%
NAB.AXNational Australia Bank Limited5.67%$2.4066.40%
3282.TComforia Residential REIT, Inc5.66%$18,861.6284.64%
DTEL.BRDeutsche Telekom AG5.66%$1.1349.89%
HELG.OLSpareBank 1 Helgeland5.66%$10.3551.40%
SITHAI.BKSrithai Superware Public Company Limited5.66%$0.0697.25%
002884.SZGuangdong Lingxiao Pump Industry Co.,Ltd.5.65%$1.0077.13%
1535.TWChina Ecotek Corporation5.65%$2.9975.30%
8960.TUnited Urban Investment Corporation5.65%$10,346.6368.81%
SIILI.HESiili Solutions Oyj5.65%$0.2640.06%
AVEN.STAvensia AB (publ)5.64%$0.5078.26%
RPH.BKRatchaphruek Hospital Public Company Limited5.64%$0.2885.55%
1702.HKDongguang Chemical Limited5.63%$0.1123.80%
601033.SSGrandtop Yongxing Group Co., Ltd.5.63%$0.8583.54%
601398.SSIndustrial & Commercial Bank of China Ltd.5.63%$0.4543.37%
JDF.BKJD Food Public Company Limited5.63%$0.0852.54%
024110.KSIndustrial Bank of Korea5.62%$1,165.3436.50%
DHBK.QADoha Bank Q.P.S.C.5.62%$0.1655.17%
0667.HKChina East Education Holdings Limited5.61%$0.3885.28%
0807.HKSIIC Environment Holdings Ltd.5.61%$0.0625.08%
EKH.BKEkachai Medical Care Public Company Limited5.61%$0.2891.43%
HIFA-B.STHifab Group AB (publ.)5.61%$0.1742.74%
KCAR.BKKrungthai Car Rent and Lease Public Company Limited5.61%$0.3043.66%
000987.SZGuangzhou Yuexiu Financial Holdings Group Co., Ltd.5.60%$0.4663.54%
0VCO.LPeyto Exploration & Development Corp.5.60%$1.2970.79%
1537.TWKung Long Batteries Industrial Co.,Ltd5.60%$7.0072.79%
DVR.AXDiverger Limited5.60%$0.0769.90%
SECURE.BKnForce Secure Public Company Limited5.60%$0.7053.33%
029960.KQKorea Environment Technology Co., Ltd.5.59%$499.3892.03%
2057.HKZTO Express (Cayman) Inc.5.59%$9.3186.81%
3468.TStar Asia Investment Corporation5.59%$3,448.1578.34%