Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

MITSUI-SOKO HOLDINGS Co., Ltd. (9302.T)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$5,944.23 - $25,801.34$14,360.62
Multi-Stage$3,673.00 - $4,022.70$3,844.61
Blended Fair Value$9,102.62
Current Price$4,135.00
Upside120.14%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS43.62%12.99%50.6361.2055.1321.5716.598.290.000.0016.5916.59
YoY Growth---17.27%11.01%155.58%30.06%100.16%0.00%0.00%-100.00%0.00%11.10%
Dividend Yield--1.29%3.85%4.73%2.25%1.97%1.67%0.00%0.00%3.24%3.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,782.00
(-) Cash Dividends Paid (M)3,641.00
(=) Cash Retained (M)6,141.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,956.401,222.75733.65
Cash Retained (M)6,141.006,141.006,141.00
(-) Cash Required (M)-1,956.40-1,222.75-733.65
(=) Excess Retained (M)4,184.604,918.255,407.35
(/) Shares Outstanding (M)74.8274.8274.82
(=) Excess Retained per Share55.9365.7472.27
LTM Dividend per Share48.6648.6648.66
(+) Excess Retained per Share55.9365.7472.27
(=) Adjusted Dividend104.59114.40120.94
WACC / Discount Rate6.52%6.52%6.52%
Growth Rate4.67%5.67%6.67%
Fair Value$5,944.23$14,360.62$25,801.34
Upside / Downside43.75%247.29%523.97%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,782.0010,336.9610,923.3911,543.1012,197.9712,889.9913,276.69
Payout Ratio37.22%47.78%58.33%68.89%79.44%90.00%92.50%
Projected Dividends (M)3,641.004,938.706,371.937,951.889,690.5911,600.9912,280.94

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.52%6.52%6.52%
Growth Rate4.67%5.67%6.67%
Year 1 PV (M)4,592.754,636.624,680.50
Year 2 PV (M)5,510.495,616.285,723.08
Year 3 PV (M)6,395.126,580.176,768.75
Year 4 PV (M)7,247.517,528.477,817.51
Year 5 PV (M)8,068.518,461.368,869.37
PV of Terminal Value (M)242,996.33254,827.62267,115.33
Equity Value (M)274,810.72287,650.53300,974.54
Shares Outstanding (M)74.8274.8274.82
Fair Value$3,673.00$3,844.61$4,022.70
Upside / Downside-11.17%-7.02%-2.72%

High-Yield Dividend Screener

« Prev Page 3 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1272.HKDatang Environment Industry Group Co., Ltd.13.53%$0.1542.28%
MID-UN.TOMINT Income Fund13.47%$1.0661.55%
1126.HKDream International Limited13.45%$1.1550.50%
HCO.PAHigh Co. S.A.13.45%$0.5362.33%
2348.HKDawnrays Pharmaceutical (Holdings) Limited13.44%$0.1633.06%
0384.HKChina Gas Holdings Limited13.43%$1.0494.76%
AEFAbrdn Emerging Markets Equity Income Fund Inc13.42%$0.9661.57%
9616.HKNeutech Group Limited13.40%$0.3455.10%
WN-PA.TOGeorge Weston Limited13.36%$3.4127.39%
CY4.FKelsian Group Limited13.31%$0.3278.26%
1100.HKMainland Headwear Holdings Limited13.28%$0.1742.95%
1755.HKS-Enjoy Service Group Co., Limited13.28%$0.3733.22%
DRR.AXDeterra Royalties Limited13.28%$0.5593.57%
2942.TWOJing-Jan Retail Business Co., Ltd.13.27%$4.1962.94%
1985.HKMicroware Group Limited13.26%$0.1768.95%
SSG.AXShaver Shop Group Limited13.25%$0.2086.08%
1553.HKMaike Tube Industry Holdings Limited13.22%$0.2027.92%
3306.HKJNBY Design Limited13.22%$2.5577.85%
0363.HKShanghai Industrial Holdings Limited13.17%$1.9035.00%
0579.HKBeijing Jingneng Clean Energy Co., Limited13.09%$0.3042.68%
RI.PAPernod Ricard S.A.13.06%$9.5377.43%
VULC3.SAVulcabras S.A.13.05%$2.6060.16%
600919.SSBank of Jiangsu Co., Ltd.13.01%$1.3572.63%
1551.HKGuangzhou Rural Commercial Bank Co., Ltd.13.00%$0.2058.85%
EIT-UN.TOCanoe EIT Income Fund13.00%$2.0542.34%
4334.SRAl Maather Reit Fund12.98%$1.1689.22%
BCE-PA.TOBCE Inc.12.97%$2.7139.91%
HLO.AXHelloworld Travel Limited12.97%$0.2567.50%
4347.SRBonyan REIT Fund12.96%$1.2193.24%
1526.HKRici Healthcare Holdings Limited12.94%$0.1438.91%
3709.HKEEKA Fashion Holdings Limited12.93%$0.9958.41%
ELSA.JKPT Elnusa Tbk12.90%$65.7979.08%
3348.HKChina PengFei Group Limited12.88%$0.1642.43%
BAYU.JKPT Bayu Buana Tbk12.87%$175.0059.18%
MJLF.BKMajor Cineplex Lifestyle Leasehold Property Fund.12.81%$0.6246.37%
037460.KQSamji Electronics Co., Ltd.12.80%$1,880.7647.73%
1785.HKChengdu Expressway Co., Ltd.12.79%$0.2688.07%
GWO-PN.TOGreat-West Lifeco Inc.12.76%$2.3953.09%
UNC.TOUnited Corporations Limited12.75%$1.8760.14%
FDJ.PAFDJ United12.74%$3.8390.91%
IRAO.MEPJSC Inter RAO UES12.74%$0.3919.11%
0OGG.LS.A. Catana Group12.72%$0.3722.37%
TAPG.JKPT Triputra Agro Persada Tbk12.65%$191.0090.66%
2407.HKGaush Meditech Ltd12.64%$1.0277.13%
MPCK.DEMPC Münchmeyer Petersen Capital AG12.63%$0.6260.64%
EDL.DEEdel SE & Co. KGaA12.60%$0.5754.20%
0086.HKSun Hung Kai & Co. Limited12.59%$0.5294.25%
4340.SRAl Rajhi REIT Fund12.56%$1.0083.50%
TRMDTORM plc12.54%$2.4890.35%
0819.HKTianneng Power International Limited12.50%$0.8935.06%