DDM Analysis: 1439.TW

Valuation Snapshot

Stable Growth	$12.19 - $16.48	$14.38
Multi-Stage	$119.31 - $133.42	$126.21
Blended Fair Value	$70.29
Current Price	$29.25
Upside	140.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	-4.98%	0.30	0.30	0.20	1.56	5.01	0.00	0.00	0.50	0.50	0.50
YoY Growth	-	-	0.00%	50.00%	-87.14%	-68.90%	0.00%	0.00%	-100.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.95%	1.08%	0.89%	6.53%	19.68%	0.00%	0.00%	1.81%	2.43%	3.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	256.61
(-) Cash Dividends Paid (M)	27.60
(=) Cash Retained (M)	229.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	51.32	32.08	19.25
Cash Retained (M)	229.01	229.01	229.01
(-) Cash Required (M)	-51.32	-32.08	-19.25
(=) Excess Retained (M)	177.69	196.94	209.77
(/) Shares Outstanding (M)	91.83	91.83	91.83
(=) Excess Retained per Share	1.93	2.14	2.28
LTM Dividend per Share	0.30	0.30	0.30
(+) Excess Retained per Share	1.93	2.14	2.28
(=) Adjusted Dividend	2.24	2.45	2.58
WACC / Discount Rate	3.28%	3.28%	3.28%
Growth Rate	-12.72%	-11.72%	-10.72%
Fair Value	$12.19	$14.38	$16.48
Upside / Downside	-58.33%	-50.83%	-43.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	256.61	226.53	199.98	176.54	155.85	137.58	141.70
Payout Ratio	10.76%	26.60%	42.45%	58.30%	74.15%	90.00%	92.50%
Projected Dividends (M)	27.60	60.27	84.90	102.93	115.56	123.82	131.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.28%	3.28%	3.28%
Growth Rate	-12.72%	-11.72%	-10.72%
Year 1 PV (M)	57.69	58.35	59.01
Year 2 PV (M)	77.79	79.58	81.40
Year 3 PV (M)	90.28	93.42	96.63
Year 4 PV (M)	97.02	101.55	106.23
Year 5 PV (M)	99.51	105.34	111.45
PV of Terminal Value (M)	10,534.32	11,151.80	11,797.91
Equity Value (M)	10,956.62	11,590.05	12,252.61
Shares Outstanding (M)	91.83	91.83	91.83
Fair Value	$119.31	$126.21	$133.42
Upside / Downside	307.89%	331.48%	356.14%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 18 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HBCP	Home Bancorp, Inc.	1.92%	$1.10	19.54%
SLM	SLM Corporation	1.92%	$0.53	17.47%
UVE	Universal Insurance Holdings, Inc.	1.92%	$0.61	14.30%
WAL	Western Alliance Bancorporation	1.92%	$1.64	20.05%
0JZ1.L	Masco Corporation	1.91%	$1.23	31.44%
0L8B.L	Southern Copper Corporation	1.91%	$2.80	60.30%
BKR	Baker Hughes Company	1.91%	$0.90	30.82%
BPAC	Bullpen Parlay Acquisition Company	1.91%	$0.20	36.09%
ELV	Elevance Health Inc.	1.91%	$6.75	27.56%
NGVC	Natural Grocers by Vitamin Cottage, Inc.	1.91%	$0.47	23.70%
SYBT	Stock Yards Bancorp, Inc.	1.91%	$1.25	27.22%
0JVQ.L	Lowe's Companies, Inc.	1.90%	$4.67	38.55%
ATERX	AB Sustainable Global Thematic Fund Class R	1.90%	$2.84	36.57%
BLL	Ball Corporation	1.90%	$1.32	9.47%
EAI	Entergy Arkansas, Inc. 1M BD 4.875%66	1.90%	$0.40	9.71%
MMC	Marsh & McLennan Companies, Inc.	1.90%	$3.47	41.48%
THO	Thor Industries, Inc.	1.90%	$2.00	37.63%
TRGP	Targa Resources Corp.	1.90%	$3.55	46.50%
TTC	The Toro Company	1.90%	$1.52	45.26%
0K8M.L	Norfolk Southern Corporation	1.89%	$5.42	41.12%
FDX	FedEx Corporation	1.89%	$5.54	32.63%
ALL	The Allstate Corporation	1.87%	$3.81	12.13%
BERY	Berry Global Group, Inc.	1.87%	$1.26	24.23%
NHC	National HealthCare Corporation	1.87%	$2.44	37.72%
PRDO	Perdoceo Education Corporation	1.87%	$0.54	23.03%
ABT	Abbott Laboratories	1.86%	$2.31	28.93%
TNET	TriNet Group, Inc.	1.86%	$1.06	38.35%
BTMD	biote Corp.	1.85%	$0.05	5.82%
WDFC	WD-40 Company	1.85%	$3.65	54.36%
AMTB	Amerant Bancorp Inc.	1.84%	$0.36	22.80%
BNH	Brookfield Finance Inc. 4.625%	1.84%	$0.30	70.51%
MGRC	McGrath RentCorp	1.84%	$1.93	32.75%
NATI	National Instruments Corporation	1.84%	$1.10	82.38%
OTIS	Otis Worldwide Corporation	1.84%	$1.63	47.44%
WS	Worthington Steel, Inc.	1.84%	$0.65	26.98%
KBH	KB Home	1.83%	$1.05	13.68%
WRB	W. R. Berkley Corporation	1.83%	$1.27	26.69%
PIPR	Piper Sandler Companies	1.82%	$6.36	47.91%
SFBS	ServisFirst Bancshares, Inc.	1.82%	$1.30	27.90%
YUM	Yum! Brands, Inc.	1.82%	$2.73	54.40%
LVS	Las Vegas Sands Corp.	1.81%	$1.18	51.99%
HNVR	Hanover Bancorp, Inc.	1.80%	$0.41	26.32%
TSCO	Tractor Supply Company	1.79%	$0.91	43.76%
CLI	Mack-Cali Realty Corporation	1.78%	$0.33	21.71%
RRR	Red Rock Resorts, Inc.	1.78%	$1.12	60.48%
SBR	Sabine Royalty Trust	1.78%	$1.25	23.02%
TMUS	T-Mobile US, Inc.	1.78%	$3.55	33.70%
BWFG	Bankwell Financial Group, Inc.	1.77%	$0.80	21.59%
DGX	Quest Diagnostics Incorporated	1.77%	$3.07	35.81%
JPM	JPMorgan Chase & Co.	1.77%	$5.75	27.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Ascent Development Co Ltd (1439.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener