DDM Analysis: 2049.TW

Valuation Snapshot

Stable Growth	$50.94 - $83.25	$65.37
Multi-Stage	$78.29 - $85.82	$81.98
Blended Fair Value	$73.68
Current Price	$210.00
Upside	-64.92%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-15.91%	2.58%	2.49	5.49	4.33	1.87	1.57	5.93	2.77	1.24	1.59	2.36
YoY Growth	-	-	-54.55%	26.88%	131.75%	18.75%	-73.51%	114.57%	123.13%	-22.29%	-32.41%	22.07%
Dividend Yield	-	-	1.04%	2.00%	1.73%	0.78%	0.41%	3.19%	1.17%	0.34%	0.98%	1.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,612.65
(-) Cash Dividends Paid (M)	884.48
(=) Cash Retained (M)	728.17

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	322.53	201.58	120.95
Cash Retained (M)	728.17	728.17	728.17
(-) Cash Required (M)	-322.53	-201.58	-120.95
(=) Excess Retained (M)	405.64	526.58	607.22
(/) Shares Outstanding (M)	354.58	354.58	354.58
(=) Excess Retained per Share	1.14	1.49	1.71
LTM Dividend per Share	2.49	2.49	2.49
(+) Excess Retained per Share	1.14	1.49	1.71
(=) Adjusted Dividend	3.64	3.98	4.21
WACC / Discount Rate	7.77%	7.77%	7.77%
Growth Rate	0.58%	1.58%	2.58%
Fair Value	$50.94	$65.37	$83.25
Upside / Downside	-75.74%	-68.87%	-60.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,612.65	1,638.19	1,664.14	1,690.50	1,717.28	1,744.48	1,796.82
Payout Ratio	54.85%	61.88%	68.91%	75.94%	82.97%	90.00%	92.50%
Projected Dividends (M)	884.48	1,013.67	1,146.72	1,283.74	1,424.81	1,570.03	1,662.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.77%	7.77%	7.77%
Growth Rate	0.58%	1.58%	2.58%
Year 1 PV (M)	931.34	940.60	949.86
Year 2 PV (M)	968.02	987.37	1,006.90
Year 3 PV (M)	995.67	1,025.67	1,056.26
Year 4 PV (M)	1,015.34	1,056.32	1,098.53
Year 5 PV (M)	1,027.96	1,080.08	1,134.30
PV of Terminal Value (M)	22,822.25	23,979.52	25,183.26
Equity Value (M)	27,760.58	29,069.55	30,429.11
Shares Outstanding (M)	354.58	354.58	354.58
Fair Value	$78.29	$81.98	$85.82
Upside / Downside	-62.72%	-60.96%	-59.13%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Hiwin Technologies Corp. (2049.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener