DDM Analysis: 2890.TW

Valuation Snapshot

Stable Growth	$103.84 - $374.70	$330.37
Multi-Stage	$48.00 - $52.48	$50.20
Blended Fair Value	$190.29
Current Price	$25.00
Upside	661.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.30%	12.94%	0.72	0.56	0.70	0.61	0.61	0.56	0.43	0.28	0.34	0.37
YoY Growth	-	-	27.50%	-19.26%	14.29%	0.00%	10.06%	29.74%	50.44%	-16.39%	-7.24%	72.22%
Dividend Yield	-	-	3.34%	2.69%	4.55%	3.65%	5.23%	5.53%	4.01%	3.07%	4.17%	4.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,321.71
(-) Cash Dividends Paid (M)	11,544.12
(=) Cash Retained (M)	12,777.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,864.34	3,040.21	1,824.13
Cash Retained (M)	12,777.58	12,777.58	12,777.58
(-) Cash Required (M)	-4,864.34	-3,040.21	-1,824.13
(=) Excess Retained (M)	7,913.24	9,737.37	10,953.45
(/) Shares Outstanding (M)	12,908.94	12,908.94	12,908.94
(=) Excess Retained per Share	0.61	0.75	0.85
LTM Dividend per Share	0.89	0.89	0.89
(+) Excess Retained per Share	0.61	0.75	0.85
(=) Adjusted Dividend	1.51	1.65	1.74
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$103.84	$330.37	$374.70
Upside / Downside	315.34%	1,221.49%	1,398.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,321.71	25,902.62	27,586.29	29,379.40	31,289.06	33,322.85	34,322.53
Payout Ratio	47.46%	55.97%	64.48%	72.99%	81.49%	90.00%	92.50%
Projected Dividends (M)	11,544.12	14,498.06	17,787.24	21,442.76	25,498.35	29,990.56	31,748.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,418.42	13,545.61	13,672.80
Year 2 PV (M)	15,236.72	15,526.94	15,819.90
Year 3 PV (M)	17,000.24	17,488.26	17,985.53
Year 4 PV (M)	18,710.18	19,429.72	20,169.81
Year 5 PV (M)	20,367.70	21,351.47	22,372.88
PV of Terminal Value (M)	534,832.60	560,665.22	587,486.51
Equity Value (M)	619,565.87	648,007.21	677,507.43
Shares Outstanding (M)	12,908.94	12,908.94	12,908.94
Fair Value	$48.00	$50.20	$52.48
Upside / Downside	91.98%	100.79%	109.93%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

SinoPac Financial Holdings Company Limited (2890.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener