DDM Analysis: 6442.TW

Valuation Snapshot

Stable Growth	$3,250.81 - $3,830.00	$3,589.27
Multi-Stage	$2,520.87 - $2,766.31	$2,641.30
Blended Fair Value	$3,115.29
Current Price	$793.00
Upside	292.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.91%	11.39%	2.07	1.81	1.04	0.86	1.17	1.29	1.72	2.84	2.58	1.56
YoY Growth	-	-	14.03%	75.00%	20.00%	-26.47%	-8.92%	-25.00%	-39.39%	10.00%	65.00%	122.22%
Dividend Yield	-	-	0.50%	1.31%	1.95%	2.42%	3.75%	4.11%	4.28%	7.89%	5.66%	2.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,479.35
(-) Cash Dividends Paid (M)	653.60
(=) Cash Retained (M)	825.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	295.87	184.92	110.95
Cash Retained (M)	825.75	825.75	825.75
(-) Cash Required (M)	-295.87	-184.92	-110.95
(=) Excess Retained (M)	529.88	640.83	714.80
(/) Shares Outstanding (M)	76.82	76.82	76.82
(=) Excess Retained per Share	6.90	8.34	9.31
LTM Dividend per Share	8.51	8.51	8.51
(+) Excess Retained per Share	6.90	8.34	9.31
(=) Adjusted Dividend	15.41	16.85	17.81
WACC / Discount Rate	-0.33%	-0.33%	-0.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,250.81	$3,589.27	$3,830.00
Upside / Downside	309.94%	352.62%	382.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,479.35	1,575.51	1,677.92	1,786.98	1,903.14	2,026.84	2,087.65
Payout Ratio	44.18%	53.35%	62.51%	71.67%	80.84%	90.00%	92.50%
Projected Dividends (M)	653.60	840.46	1,048.85	1,280.78	1,538.43	1,824.16	1,931.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.33%	-0.33%	-0.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	835.30	843.21	851.13
Year 2 PV (M)	1,036.00	1,055.73	1,075.65
Year 3 PV (M)	1,257.31	1,293.40	1,330.18
Year 4 PV (M)	1,500.95	1,558.68	1,618.05
Year 5 PV (M)	1,768.79	1,854.22	1,942.92
PV of Terminal Value (M)	187,245.82	196,289.86	205,680.04
Equity Value (M)	193,644.16	202,895.11	212,497.97
Shares Outstanding (M)	76.82	76.82	76.82
Fair Value	$2,520.87	$2,641.30	$2,766.31
Upside / Downside	217.89%	233.08%	248.84%

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

Mode

Ticker

Industry

Sector

EZconn Corporation (6442.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener