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 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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

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