Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Mitsubishi Heavy Industries, Ltd. (7011.T)

Company Dividend Discount ModelIndustry: Industrial - MachinerySector: Industrials

Valuation Snapshot

Stable Growth$12,722.79 - $14,989.61$14,047.46
Multi-Stage$8,728.21 - $9,578.65$9,145.50
Blended Fair Value$11,596.48
Current Price$3,879.00
Upside198.96%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS10.46%9.86%22.9714.9711.4711.977.6413.9712.4711.9711.9911.99
YoY Growth--53.44%30.52%-4.21%56.71%-45.31%12.04%4.18%-0.19%0.03%33.61%
Dividend Yield--0.64%0.86%1.71%2.52%2.34%5.49%2.62%2.97%2.61%2.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)253,242.00
(-) Cash Dividends Paid (M)77,130.00
(=) Cash Retained (M)176,112.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)50,648.4031,655.2518,993.15
Cash Retained (M)176,112.00176,112.00176,112.00
(-) Cash Required (M)-50,648.40-31,655.25-18,993.15
(=) Excess Retained (M)125,463.60144,456.75157,118.85
(/) Shares Outstanding (M)3,359.903,359.903,359.90
(=) Excess Retained per Share37.3442.9946.76
LTM Dividend per Share22.9622.9622.96
(+) Excess Retained per Share37.3442.9946.76
(=) Adjusted Dividend60.3065.9569.72
WACC / Discount Rate2.12%2.12%2.12%
Growth Rate5.50%6.50%7.50%
Fair Value$12,722.79$14,047.46$14,989.61
Upside / Downside227.99%262.14%286.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)253,242.00269,702.73287,233.41305,903.58325,787.31346,963.49357,372.39
Payout Ratio30.46%42.37%54.27%66.18%78.09%90.00%92.50%
Projected Dividends (M)77,130.00114,261.25155,893.69202,455.59254,411.89312,267.14330,569.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.12%2.12%2.12%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)110,835.77111,886.35112,936.92
Year 2 PV (M)146,686.61149,480.58152,300.91
Year 3 PV (M)184,787.55190,092.13195,497.28
Year 4 PV (M)225,248.18233,910.59242,820.48
Year 5 PV (M)268,182.94281,136.27294,585.36
PV of Terminal Value (M)28,390,143.5529,761,398.1031,185,133.79
Equity Value (M)29,325,884.6030,727,904.0332,183,274.74
Shares Outstanding (M)3,359.903,359.903,359.90
Fair Value$8,728.21$9,145.50$9,578.65
Upside / Downside125.01%135.77%146.94%

High-Yield Dividend Screener

« Prev Page 7 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
AZK.MCAzkoyen, S.A.10.20%$0.9060.65%
KAPIAB.STKallebäck Property Invest AB (publ)10.19%$21.0091.25%
0071.HKMiramar Hotel and Investment Company, Limited10.18%$1.0543.56%
SOND3.SASondotécnica Engenharia de Solos S.A.10.15%$4.8748.70%
0F6L.LEtablissements Maurel & Prom S.A.10.14%$0.5723.09%
SCCC-R.BKSiam City Cement Public Company Limited10.13%$14.4378.86%
2666.HKGenertec Universal Medical Group Company Limited10.12%$0.6027.87%
0G67.LSparebanken Vest10.11%$19.9465.51%
BY6.FBYD Company Limited10.11%$1.1123.20%
0N4Y.ILEtn. Fr. Colruyt NV10.10%$3.2128.64%
AMAG.JKPT Asuransi Multi Artha Guna Tbk10.10%$40.0099.08%
COLR.BRColruyt Group N.V.10.10%$3.2128.64%
2638.HKHK Electric Investments and HK Electric Investments Limited10.09%$0.6490.04%
GBUS.MIGibus S.p.A.10.09%$1.0050.80%
PT.BKPremier Technology Public Company Limited10.08%$1.2099.46%
1606.HKChina Development Bank Financial Leasing Co., Ltd.10.05%$0.1824.74%
CITA.JKPT Cita Mineral Investindo Tbk10.05%$445.0053.80%
BJTM.JKPT Bank Pembangunan Daerah Jawa Timur Tbk10.04%$54.7160.03%
EZTC3.SAEZTEC Empreendimentos e Participações S.A.10.04%$1.3855.20%
CRES.BACresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria10.03%$194.1967.22%
0NX1.ILAalberts N.V.10.02%$2.8278.30%
Q-CON.BKQuality Construction Products Public Company Limited10.02%$0.6577.43%
QHHR.BKQuality Houses Hotel and Residence Freehold and Leasehold Property Fund10.01%$0.6729.76%
DPAM.PALes Docks des Pétroles d'Ambès -SA10.00%$92.0087.00%
ITNS.BKInternational Network System Public Company Limited10.00%$0.1589.11%
SMSM.JKPT Selamat Sempurna Tbk10.00%$175.0091.04%
9578.SRAtlas Elevators General Trading and Contracting Co.9.98%$1.5253.96%
1044.HKHengan International Group Company Limited9.96%$2.8161.10%
2282.HKMGM China Holdings Limited9.95%$1.2956.05%
036530.KSSNT Holdings Co., Ltd.9.94%$5,467.3751.15%
V03.SIVenture Corporation Limited9.94%$1.5188.95%
1118.HKGolik Holdings Limited9.91%$0.1221.69%
AJ91.DEDocCheck AG9.90%$1.2583.74%
SUSCO.BKSusco Public Company Limited9.90%$0.2172.28%
0267.HKCITIC Limited9.89%$1.2233.15%
AZJ.AXAurizon Holdings Limited9.89%$0.3687.87%
NOS.LSNos, S.g.p.s., S.a.9.89%$0.4080.94%
1113.HKCK Asset Holdings Limited9.84%$3.9651.18%
GC.BKGlobal Connections Public Company Limited9.79%$0.3985.45%
LLBN.SWLiechtensteinische Landesbank AG9.78%$8.2074.94%
001120.KSLX International Corp.9.77%$3,127.2297.53%
GVF.AXStaude Capital Global Value Fund Limited9.73%$0.1454.60%
0023.HKThe Bank of East Asia, Limited9.72%$1.3143.70%
HBTS5.SACompanhia Habitasul de Participações9.72%$2.8363.33%
LAVV3.SALavvi Empreendimentos Imobiliários S.A.9.70%$1.5362.21%
POPF.BKPrime Office Leasehold Property Fund9.70%$0.6681.20%
ASRNL.ASASR Nederland N.V.9.68%$5.9273.33%
0QMG.LSwiss Life Holding AG9.66%$50.7872.66%
1292.HKChangan Minsheng APLL Logistics Co., Ltd.9.66%$0.3852.62%
GMI.SWGroupe Minoteries S.A.9.65%$22.0062.67%