DDM Analysis: 2542.TW

Valuation Snapshot

Stable Growth	$70.18 - $264.87	$118.11
Multi-Stage	$71.97 - $78.93	$75.38
Blended Fair Value	$96.75
Current Price	$40.25
Upside	140.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-22.20%	5.29%	0.97	0.50	3.16	1.22	1.32	3.41	1.88	2.68	3.72	2.04
YoY Growth	-	-	95.03%	-84.22%	159.36%	-7.55%	-61.37%	81.40%	-30.00%	-27.81%	82.12%	251.76%
Dividend Yield	-	-	2.35%	1.43%	9.75%	3.75%	4.23%	12.94%	5.68%	9.17%	10.73%	6.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,244.22
(-) Cash Dividends Paid (M)	2,063.11
(=) Cash Retained (M)	3,181.11

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,048.84	655.53	393.32
Cash Retained (M)	3,181.11	3,181.11	3,181.11
(-) Cash Required (M)	-1,048.84	-655.53	-393.32
(=) Excess Retained (M)	2,132.26	2,525.58	2,787.79
(/) Shares Outstanding (M)	2,123.28	2,123.28	2,123.28
(=) Excess Retained per Share	1.00	1.19	1.31
LTM Dividend per Share	0.97	0.97	0.97
(+) Excess Retained per Share	1.00	1.19	1.31
(=) Adjusted Dividend	1.98	2.16	2.28
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	3.29%	4.29%	5.29%
Fair Value	$70.18	$118.11	$264.87
Upside / Downside	74.35%	193.45%	558.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,244.22	5,469.03	5,703.49	5,948.00	6,202.98	6,468.90	6,662.97
Payout Ratio	39.34%	49.47%	59.60%	69.74%	79.87%	90.00%	92.50%
Projected Dividends (M)	2,063.11	2,705.67	3,399.53	4,147.91	4,954.21	5,822.01	6,163.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	3.29%	4.29%	5.29%
Year 1 PV (M)	2,523.40	2,547.83	2,572.26
Year 2 PV (M)	2,956.93	3,014.47	3,072.55
Year 3 PV (M)	3,364.83	3,463.51	3,564.10
Year 4 PV (M)	3,748.16	3,895.44	4,047.02
Year 5 PV (M)	4,107.98	4,310.73	4,521.41
PV of Terminal Value (M)	136,107.70	142,825.33	149,805.63
Equity Value (M)	152,809.00	160,057.31	167,582.97
Shares Outstanding (M)	2,123.28	2,123.28	2,123.28
Fair Value	$71.97	$75.38	$78.93
Upside / Downside	78.80%	87.28%	96.09%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Highwealth Construction Corp. (2542.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener