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

Hitachi, Ltd. (6501.T)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$1,841.38 - $3,176.38$2,416.05
Multi-Stage$1,491.44 - $1,624.94$1,557.00
Blended Fair Value$1,986.52
Current Price$4,205.00
Upside-52.76%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS15.57%13.05%41.1431.4128.0724.1821.0219.9516.8014.7012.6112.60
YoY Growth--30.98%11.89%16.06%15.05%5.36%18.79%14.25%16.63%0.05%4.44%
Dividend Yield--0.98%0.84%1.58%1.88%1.65%2.93%2.08%1.88%1.83%2.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)632,603.00
(-) Cash Dividends Paid (M)197,841.00
(=) Cash Retained (M)434,762.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)126,520.6079,075.3847,445.23
Cash Retained (M)434,762.00434,762.00434,762.00
(-) Cash Required (M)-126,520.60-79,075.38-47,445.23
(=) Excess Retained (M)308,241.40355,686.63387,316.78
(/) Shares Outstanding (M)4,595.854,595.854,595.85
(=) Excess Retained per Share67.0777.3984.28
LTM Dividend per Share43.0543.0543.05
(+) Excess Retained per Share67.0777.3984.28
(=) Adjusted Dividend110.12120.44127.32
WACC / Discount Rate11.81%11.81%11.81%
Growth Rate5.50%6.50%7.50%
Fair Value$1,841.38$2,416.05$3,176.38
Upside / Downside-56.21%-42.54%-24.46%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)632,603.00673,722.20717,514.14764,152.56813,822.47866,720.93892,722.56
Payout Ratio31.27%43.02%54.76%66.51%78.25%90.00%92.50%
Projected Dividends (M)197,841.00289,830.53392,942.81508,235.17636,855.34780,048.84825,768.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.81%11.81%11.81%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)256,785.19259,219.18261,653.16
Year 2 PV (M)308,447.36314,322.41320,252.89
Year 3 PV (M)353,461.62363,608.24373,947.20
Year 4 PV (M)392,413.74407,504.86423,027.13
Year 5 PV (M)425,844.51446,412.96467,768.61
PV of Terminal Value (M)5,117,500.405,364,677.585,621,314.82
Equity Value (M)6,854,452.827,155,745.237,467,963.81
Shares Outstanding (M)4,595.854,595.854,595.85
Fair Value$1,491.44$1,557.00$1,624.94
Upside / Downside-64.53%-62.97%-61.36%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%