DDM Analysis: 6213.TW

Valuation Snapshot

Stable Growth	$22.52 - $32.23	$27.28
Multi-Stage	$58.20 - $64.20	$61.14
Blended Fair Value	$44.21
Current Price	$87.20
Upside	-49.30%
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	-13.91%	-2.76%	1.50	3.00	5.28	4.59	4.59	3.18	2.59	2.09	1.34	1.05
YoY Growth	-	-	-50.00%	-43.13%	15.02%	0.00%	44.61%	22.58%	24.00%	56.25%	27.04%	-47.02%
Dividend Yield	-	-	2.39%	2.81%	6.75%	3.83%	3.43%	2.43%	3.07%	3.03%	3.08%	3.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,225.18
(-) Cash Dividends Paid (M)	544.44
(=) Cash Retained (M)	680.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	245.04	153.15	91.89
Cash Retained (M)	680.75	680.75	680.75
(-) Cash Required (M)	-245.04	-153.15	-91.89
(=) Excess Retained (M)	435.71	527.60	588.86
(/) Shares Outstanding (M)	362.47	362.47	362.47
(=) Excess Retained per Share	1.20	1.46	1.62
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	1.20	1.46	1.62
(=) Adjusted Dividend	2.70	2.96	3.13
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-4.76%	-3.76%	-2.76%
Fair Value	$22.52	$27.28	$32.23
Upside / Downside	-74.17%	-68.72%	-63.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,225.18	1,179.13	1,134.80	1,092.15	1,051.09	1,011.58	1,041.93
Payout Ratio	44.44%	53.55%	62.66%	71.77%	80.89%	90.00%	92.50%
Projected Dividends (M)	544.44	631.42	711.09	783.89	850.20	910.42	963.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-4.76%	-3.76%	-2.76%
Year 1 PV (M)	585.76	591.91	598.06
Year 2 PV (M)	611.97	624.89	637.94
Year 3 PV (M)	625.83	645.75	666.09
Year 4 PV (M)	629.69	656.55	684.27
Year 5 PV (M)	625.53	659.06	694.02
PV of Terminal Value (M)	18,018.33	18,984.34	19,991.34
Equity Value (M)	21,097.10	22,162.50	23,271.72
Shares Outstanding (M)	362.47	362.47	362.47
Fair Value	$58.20	$61.14	$64.20
Upside / Downside	-33.25%	-29.88%	-26.37%

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

ITEQ Corporation (6213.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener