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 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%