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 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

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