Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

EZconn Corporation (6442.TW)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$3,250.81 - $3,830.00$3,589.27
Multi-Stage$2,489.12 - $2,731.45$2,608.03
Blended Fair Value$3,098.65
Current Price$793.00
Upside290.75%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.91%11.39%2.071.811.040.861.171.291.722.842.581.56
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)295.87184.92110.95
Cash Retained (M)825.75825.75825.75
(-) Cash Required (M)-295.87-184.92-110.95
(=) Excess Retained (M)529.88640.83714.80
(/) Shares Outstanding (M)76.8276.8276.82
(=) Excess Retained per Share6.908.349.31
LTM Dividend per Share8.518.518.51
(+) Excess Retained per Share6.908.349.31
(=) Adjusted Dividend15.4116.8517.81
WACC / Discount Rate-0.07%-0.07%-0.07%
Growth Rate5.50%6.50%7.50%
Fair Value$3,250.81$3,589.27$3,830.00
Upside / Downside309.94%352.62%382.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,479.351,575.511,677.921,786.981,903.142,026.842,087.65
Payout Ratio44.18%53.35%62.51%71.67%80.84%90.00%92.50%
Projected Dividends (M)653.60840.461,048.851,280.781,538.431,824.161,931.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.07%-0.07%-0.07%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)833.16841.05848.95
Year 2 PV (M)1,030.701,050.331,070.15
Year 3 PV (M)1,247.681,283.501,319.99
Year 4 PV (M)1,485.651,542.781,601.55
Year 5 PV (M)1,746.271,830.611,918.19
PV of Terminal Value (M)184,861.70193,790.59203,061.21
Equity Value (M)191,205.15200,338.86209,820.03
Shares Outstanding (M)76.8276.8276.82
Fair Value$2,489.12$2,608.03$2,731.45
Upside / Downside213.89%228.88%244.45%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%