DDM Analysis: 9937.TW

Valuation Snapshot

Stable Growth	$25.22 - $40.61	$32.16
Multi-Stage	$54.15 - $59.45	$56.75
Blended Fair Value	$44.45
Current Price	$61.80
Upside	-28.07%
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	0.98%	5.76%	2.10	2.10	2.10	2.31	2.00	2.00	2.00	2.00	1.40	1.20
YoY Growth	-	-	0.00%	0.00%	-8.70%	15.00%	0.00%	-0.02%	0.02%	42.86%	16.67%	0.00%
Dividend Yield	-	-	3.42%	3.18%	3.41%	4.68%	3.97%	4.80%	4.84%	4.93%	3.52%	3.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	734.84
(-) Cash Dividends Paid (M)	648.99
(=) Cash Retained (M)	85.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	146.97	91.85	55.11
Cash Retained (M)	85.85	85.85	85.85
(-) Cash Required (M)	-146.97	-91.85	-55.11
(=) Excess Retained (M)	-61.12	-6.01	30.73
(/) Shares Outstanding (M)	308.35	308.35	308.35
(=) Excess Retained per Share	-0.20	-0.02	0.10
LTM Dividend per Share	2.10	2.10	2.10
(+) Excess Retained per Share	-0.20	-0.02	0.10
(=) Adjusted Dividend	1.91	2.09	2.20
WACC / Discount Rate	6.46%	6.46%	6.46%
Growth Rate	-1.02%	-0.02%	0.98%
Fair Value	$25.22	$32.16	$40.61
Upside / Downside	-59.19%	-47.96%	-34.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	734.84	734.69	734.55	734.41	734.26	734.12	756.14
Payout Ratio	88.32%	88.65%	88.99%	89.33%	89.66%	90.00%	92.50%
Projected Dividends (M)	648.99	651.34	653.68	656.02	658.37	660.71	699.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.46%	6.46%	6.46%
Growth Rate	-1.02%	-0.02%	0.98%
Year 1 PV (M)	605.68	611.80	617.92
Year 2 PV (M)	565.25	576.73	588.32
Year 3 PV (M)	527.51	543.66	560.14
Year 4 PV (M)	492.29	512.48	533.30
Year 5 PV (M)	459.41	483.09	507.74
PV of Terminal Value (M)	14,045.75	14,769.75	15,523.31
Equity Value (M)	16,695.88	17,497.51	18,330.72
Shares Outstanding (M)	308.35	308.35	308.35
Fair Value	$54.15	$56.75	$59.45
Upside / Downside	-12.39%	-8.18%	-3.81%

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

Analysis Mode

Ticker

Industry

Sector

National Petroleum Co., Ltd. (9937.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener