DDM Analysis: 4148.TW

Valuation Snapshot

Stable Growth	$22.77 - $37.14	$29.20
Multi-Stage	$48.65 - $53.58	$51.06
Blended Fair Value	$40.13
Current Price	$39.30
Upside	2.12%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-16.06%	-6.47%	0.97	2.41	1.45	0.97	0.97	2.32	2.56	1.83	0.85	1.28
YoY Growth	-	-	-60.00%	66.67%	50.00%	0.00%	-58.33%	-9.43%	39.69%	115.00%	-33.33%	-32.20%
Dividend Yield	-	-	2.40%	4.94%	2.31%	1.62%	2.80%	11.21%	4.66%	1.49%	1.25%	1.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	137.92
(-) Cash Dividends Paid (M)	32.02
(=) Cash Retained (M)	105.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27.58	17.24	10.34
Cash Retained (M)	105.90	105.90	105.90
(-) Cash Required (M)	-27.58	-17.24	-10.34
(=) Excess Retained (M)	78.32	88.66	95.56
(/) Shares Outstanding (M)	66.33	66.33	66.33
(=) Excess Retained per Share	1.18	1.34	1.44
LTM Dividend per Share	0.48	0.48	0.48
(+) Excess Retained per Share	1.18	1.34	1.44
(=) Adjusted Dividend	1.66	1.82	1.92
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-1.02%	-0.02%	0.98%
Fair Value	$22.77	$29.20	$37.14
Upside / Downside	-42.05%	-25.70%	-5.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	137.92	137.88	137.85	137.82	137.78	137.75	141.88
Payout Ratio	23.21%	36.57%	49.93%	63.29%	76.64%	90.00%	92.50%
Projected Dividends (M)	32.02	50.43	68.83	87.22	105.60	123.97	131.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-1.02%	-0.02%	0.98%
Year 1 PV (M)	47.01	47.48	47.96
Year 2 PV (M)	59.81	61.02	62.25
Year 3 PV (M)	70.64	72.81	75.01
Year 4 PV (M)	79.73	83.00	86.37
Year 5 PV (M)	87.25	91.75	96.43
PV of Terminal Value (M)	2,882.58	3,031.17	3,185.83
Equity Value (M)	3,227.02	3,387.23	3,553.86
Shares Outstanding (M)	66.33	66.33	66.33
Fair Value	$48.65	$51.06	$53.58
Upside / Downside	23.79%	29.93%	36.32%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

All Cosmos Bio-Tech Holding Corporation (4148.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener