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 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%