DDM Analysis: 5434.TW

Valuation Snapshot

Stable Growth	$823.66 - $3,955.39	$1,785.56
Multi-Stage	$452.17 - $493.95	$472.68
Blended Fair Value	$1,129.12
Current Price	$314.00
Upside	259.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.40%	12.97%	9.67	9.31	8.19	7.45	6.05	4.94	3.91	4.25	3.25	2.99
YoY Growth	-	-	3.85%	13.64%	10.00%	23.08%	22.64%	26.19%	-8.00%	30.77%	8.57%	4.83%
Dividend Yield	-	-	3.71%	4.15%	4.37%	4.41%	4.47%	5.49%	4.94%	5.08%	3.33%	5.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,880.95
(-) Cash Dividends Paid (M)	2,293.35
(=) Cash Retained (M)	1,587.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	776.19	485.12	291.07
Cash Retained (M)	1,587.59	1,587.59	1,587.59
(-) Cash Required (M)	-776.19	-485.12	-291.07
(=) Excess Retained (M)	811.41	1,102.48	1,296.52
(/) Shares Outstanding (M)	195.13	195.13	195.13
(=) Excess Retained per Share	4.16	5.65	6.64
LTM Dividend per Share	11.75	11.75	11.75
(+) Excess Retained per Share	4.16	5.65	6.64
(=) Adjusted Dividend	15.91	17.40	18.40
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$823.66	$1,785.56	$3,955.39
Upside / Downside	162.31%	468.65%	1,159.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,880.95	4,133.21	4,401.86	4,687.99	4,992.71	5,317.23	5,476.75
Payout Ratio	59.09%	65.27%	71.46%	77.64%	83.82%	90.00%	92.50%
Projected Dividends (M)	2,293.35	2,697.91	3,145.38	3,639.61	4,184.81	4,785.51	5,065.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,485.24	2,508.80	2,532.36
Year 2 PV (M)	2,669.04	2,719.87	2,771.19
Year 3 PV (M)	2,844.97	2,926.64	3,009.86
Year 4 PV (M)	3,013.28	3,129.16	3,248.36
Year 5 PV (M)	3,174.19	3,327.50	3,486.69
PV of Terminal Value (M)	74,046.72	77,623.20	81,336.57
Equity Value (M)	88,233.44	92,235.18	96,385.02
Shares Outstanding (M)	195.13	195.13	195.13
Fair Value	$452.17	$472.68	$493.95
Upside / Downside	44.00%	50.54%	57.31%

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

Topco Scientific Co.,Ltd. (5434.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener