DDM Analysis: 9945.TW

Valuation Snapshot

Stable Growth	$312.45 - $677.15	$634.59
Multi-Stage	$101.97 - $111.63	$106.71
Blended Fair Value	$370.65
Current Price	$29.60
Upside	1,152.20%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.28%	-2.04%	1.55	0.00	1.53	0.55	0.36	0.73	1.21	0.00	0.00	1.73
YoY Growth	-	-	0.00%	-100.00%	180.00%	50.00%	-50.00%	-40.00%	0.00%	0.00%	-100.00%	-9.10%
Dividend Yield	-	-	4.41%	0.00%	3.89%	0.93%	1.39%	5.40%	7.50%	0.00%	0.00%	8.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,391.53
(-) Cash Dividends Paid (M)	3,128.65
(=) Cash Retained (M)	6,262.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,878.31	1,173.94	704.36
Cash Retained (M)	6,262.88	6,262.88	6,262.88
(-) Cash Required (M)	-1,878.31	-1,173.94	-704.36
(=) Excess Retained (M)	4,384.57	5,088.94	5,558.52
(/) Shares Outstanding (M)	2,758.23	2,758.23	2,758.23
(=) Excess Retained per Share	1.59	1.85	2.02
LTM Dividend per Share	1.13	1.13	1.13
(+) Excess Retained per Share	1.59	1.85	2.02
(=) Adjusted Dividend	2.72	2.98	3.15
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$312.45	$634.59	$677.15
Upside / Downside	955.57%	2,043.89%	2,187.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,391.53	10,001.98	10,652.11	11,344.49	12,081.88	12,867.21	13,253.22
Payout Ratio	33.31%	44.65%	55.99%	67.33%	78.66%	90.00%	92.50%
Projected Dividends (M)	3,128.65	4,465.96	5,963.91	7,637.73	9,503.94	11,580.49	12,259.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,157.15	4,196.56	4,235.96
Year 2 PV (M)	5,167.64	5,266.07	5,365.43
Year 3 PV (M)	6,160.36	6,337.20	6,517.39
Year 4 PV (M)	7,135.53	7,409.94	7,692.19
Year 5 PV (M)	8,093.38	8,484.29	8,890.16
PV of Terminal Value (M)	250,536.64	262,637.65	275,201.80
Equity Value (M)	281,250.69	294,331.71	307,902.94
Shares Outstanding (M)	2,758.23	2,758.23	2,758.23
Fair Value	$101.97	$106.71	$111.63
Upside / Downside	244.49%	260.51%	277.13%

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

Analysis Mode

Ticker

Industry

Sector

Ruentex Development Co.,Ltd. (9945.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener