DDM Analysis: 2476.TW

Valuation Snapshot

Stable Growth	$114.43 - $481.87	$197.46
Multi-Stage	$103.29 - $113.15	$108.13
Blended Fair Value	$152.80
Current Price	$105.00
Upside	45.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.17%	5.11%	2.34	1.99	1.79	1.01	1.09	1.06	1.35	1.41	1.27	1.23
YoY Growth	-	-	17.36%	11.17%	77.71%	-7.69%	3.17%	-21.25%	-4.54%	11.20%	3.24%	-13.63%
Dividend Yield	-	-	2.89%	2.69%	3.19%	1.79%	3.37%	5.82%	5.78%	5.62%	4.83%	5.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	841.85
(-) Cash Dividends Paid (M)	416.58
(=) Cash Retained (M)	425.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	168.37	105.23	63.14
Cash Retained (M)	425.27	425.27	425.27
(-) Cash Required (M)	-168.37	-105.23	-63.14
(=) Excess Retained (M)	256.90	320.04	362.13
(/) Shares Outstanding (M)	219.89	219.89	219.89
(=) Excess Retained per Share	1.17	1.46	1.65
LTM Dividend per Share	1.89	1.89	1.89
(+) Excess Retained per Share	1.17	1.46	1.65
(=) Adjusted Dividend	3.06	3.35	3.54
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.76%	4.76%	5.76%
Fair Value	$114.43	$197.46	$481.87
Upside / Downside	8.98%	88.06%	358.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	841.85	881.94	923.94	967.94	1,014.03	1,062.32	1,094.19
Payout Ratio	49.48%	57.59%	65.69%	73.79%	81.90%	90.00%	92.50%
Projected Dividends (M)	416.58	507.89	606.94	714.28	830.46	956.09	1,012.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.76%	4.76%	5.76%
Year 1 PV (M)	472.16	476.71	481.26
Year 2 PV (M)	524.56	534.72	544.98
Year 3 PV (M)	573.90	590.66	607.73
Year 4 PV (M)	620.32	644.58	669.55
Year 5 PV (M)	663.93	696.54	730.43
PV of Terminal Value (M)	19,857.83	20,833.35	21,846.83
Equity Value (M)	22,712.71	23,776.56	24,880.78
Shares Outstanding (M)	219.89	219.89	219.89
Fair Value	$103.29	$108.13	$113.15
Upside / Downside	-1.63%	2.98%	7.76%

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

Ticker

Industry

Sector

G-SHANK Enterprise Co., Ltd. (2476.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener