DDM Analysis: 6414.TW

Valuation Snapshot

Stable Growth	$1,087.54 - $3,863.57	$3,566.03
Multi-Stage	$499.68 - $546.33	$522.58
Blended Fair Value	$2,044.30
Current Price	$288.00
Upside	609.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	21.85%	16.70%	10.12	10.41	4.82	3.12	2.15	3.77	4.43	4.95	4.07	1.55
YoY Growth	-	-	-2.84%	116.19%	54.38%	44.96%	-42.86%	-15.00%	-10.50%	21.58%	162.57%	-28.15%
Dividend Yield	-	-	3.58%	2.91%	1.82%	1.54%	0.89%	2.78%	1.81%	1.15%	1.15%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,994.14
(-) Cash Dividends Paid (M)	1,559.07
(=) Cash Retained (M)	1,435.07

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	598.83	374.27	224.56
Cash Retained (M)	1,435.07	1,435.07	1,435.07
(-) Cash Required (M)	-598.83	-374.27	-224.56
(=) Excess Retained (M)	836.24	1,060.80	1,210.50
(/) Shares Outstanding (M)	154.12	154.12	154.12
(=) Excess Retained per Share	5.43	6.88	7.85
LTM Dividend per Share	10.12	10.12	10.12
(+) Excess Retained per Share	5.43	6.88	7.85
(=) Adjusted Dividend	15.54	17.00	17.97
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,087.54	$3,566.03	$3,863.57
Upside / Downside	277.62%	1,138.20%	1,241.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,994.14	3,188.76	3,396.03	3,616.77	3,851.86	4,102.23	4,225.29
Payout Ratio	52.07%	59.66%	67.24%	74.83%	82.41%	90.00%	92.50%
Projected Dividends (M)	1,559.07	1,902.31	2,283.57	2,706.37	3,174.48	3,692.00	3,908.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,761.04	1,777.73	1,794.42
Year 2 PV (M)	1,957.00	1,994.27	2,031.90
Year 3 PV (M)	2,147.09	2,208.73	2,271.53
Year 4 PV (M)	2,331.44	2,421.10	2,513.32
Year 5 PV (M)	2,510.16	2,631.40	2,757.29
PV of Terminal Value (M)	66,305.03	69,507.59	72,832.71
Equity Value (M)	77,011.75	80,540.82	84,201.17
Shares Outstanding (M)	154.12	154.12	154.12
Fair Value	$499.68	$522.58	$546.33
Upside / Downside	73.50%	81.45%	89.70%

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

Ennoconn Corporation (6414.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener