DDM Analysis: 8466.TW

Valuation Snapshot

Stable Growth	$8.67 - $12.61	$10.58
Multi-Stage	$16.93 - $18.64	$17.77
Blended Fair Value	$14.17
Current Price	$26.70
Upside	-46.92%
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	-36.98%	-25.17%	0.27	1.33	0.62	2.68	3.67	2.68	5.37	6.26	4.93	4.73
YoY Growth	-	-	-80.00%	114.28%	-76.80%	-26.83%	36.67%	-50.00%	-14.29%	27.02%	4.25%	-2.41%
Dividend Yield	-	-	0.74%	2.94%	1.50%	5.42%	5.83%	4.47%	8.19%	7.64%	4.10%	3.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	87.21
(-) Cash Dividends Paid (M)	19.70
(=) Cash Retained (M)	67.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.44	10.90	6.54
Cash Retained (M)	67.51	67.51	67.51
(-) Cash Required (M)	-17.44	-10.90	-6.54
(=) Excess Retained (M)	50.07	56.61	60.97
(/) Shares Outstanding (M)	73.83	73.83	73.83
(=) Excess Retained per Share	0.68	0.77	0.83
LTM Dividend per Share	0.27	0.27	0.27
(+) Excess Retained per Share	0.68	0.77	0.83
(=) Adjusted Dividend	0.94	1.03	1.09
WACC / Discount Rate	7.70%	7.70%	7.70%
Growth Rate	-2.89%	-1.89%	-0.89%
Fair Value	$8.67	$10.58	$12.61
Upside / Downside	-67.53%	-60.38%	-52.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	87.21	85.57	83.95	82.36	80.80	79.28	81.66
Payout Ratio	22.59%	36.07%	49.56%	63.04%	76.52%	90.00%	92.50%
Projected Dividends (M)	19.70	30.87	41.60	51.92	61.83	71.35	75.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.70%	7.70%	7.70%
Growth Rate	-2.89%	-1.89%	-0.89%
Year 1 PV (M)	28.37	28.66	28.95
Year 2 PV (M)	35.14	35.87	36.60
Year 3 PV (M)	40.31	41.57	42.85
Year 4 PV (M)	44.12	45.96	47.87
Year 5 PV (M)	46.79	49.25	51.81
PV of Terminal Value (M)	1,054.97	1,110.42	1,168.17
Equity Value (M)	1,249.70	1,311.73	1,376.26
Shares Outstanding (M)	73.83	73.83	73.83
Fair Value	$16.93	$17.77	$18.64
Upside / Downside	-36.61%	-33.46%	-30.19%

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

M.J. International Co., Ltd. (8466.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener