DDM Analysis: 1504.TW

Valuation Snapshot

Stable Growth	$207.02 - $507.01	$475.15
Multi-Stage	$76.38 - $83.45	$79.85
Blended Fair Value	$277.50
Current Price	$95.10
Upside	191.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.00%	8.51%	2.36	1.52	1.37	1.17	0.91	0.84	0.82	0.84	0.76	1.04
YoY Growth	-	-	55.39%	11.11%	17.39%	28.19%	8.35%	2.82%	-2.27%	10.00%	-27.27%	0.00%
Dividend Yield	-	-	4.82%	2.70%	3.22%	3.63%	2.81%	3.48%	3.85%	3.38%	2.46%	3.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,380.34
(-) Cash Dividends Paid (M)	4,729.66
(=) Cash Retained (M)	650.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,076.07	672.54	403.53
Cash Retained (M)	650.67	650.67	650.67
(-) Cash Required (M)	-1,076.07	-672.54	-403.53
(=) Excess Retained (M)	-425.39	-21.87	247.15
(/) Shares Outstanding (M)	2,110.42	2,110.42	2,110.42
(=) Excess Retained per Share	-0.20	-0.01	0.12
LTM Dividend per Share	2.24	2.24	2.24
(+) Excess Retained per Share	-0.20	-0.01	0.12
(=) Adjusted Dividend	2.04	2.23	2.36
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$207.02	$475.15	$507.01
Upside / Downside	117.69%	399.63%	433.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,380.34	5,730.06	6,102.51	6,499.18	6,921.62	7,371.53	7,592.67
Payout Ratio	87.91%	88.33%	88.74%	89.16%	89.58%	90.00%	92.50%
Projected Dividends (M)	4,729.66	5,061.08	5,415.61	5,794.83	6,200.48	6,634.38	7,023.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,705.83	4,750.44	4,795.04
Year 2 PV (M)	4,682.01	4,771.19	4,861.21
Year 3 PV (M)	4,658.21	4,791.93	4,928.19
Year 4 PV (M)	4,634.43	4,812.66	4,995.97
Year 5 PV (M)	4,610.67	4,833.36	5,064.58
PV of Terminal Value (M)	137,903.26	144,564.04	151,479.74
Equity Value (M)	161,194.40	168,523.61	176,124.73
Shares Outstanding (M)	2,110.42	2,110.42	2,110.42
Fair Value	$76.38	$79.85	$83.45
Upside / Downside	-19.68%	-16.03%	-12.25%

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

Ticker

Industry

Sector

TECO Electric & Machinery Co., Ltd. (1504.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener