DDM Analysis: 8466.TW

Valuation Snapshot

Stable Growth	$8.67 - $12.61	$10.58
Multi-Stage	$16.93 - $18.64	$17.77
Blended Fair Value	$14.17
Current Price	$26.70
Upside	-46.92%
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	-36.98%	-25.17%	0.27	1.33	0.62	2.68	3.67	2.68	5.37	6.26	4.93	4.73
YoY Growth	-	-	-80.00%	114.28%	-76.80%	-26.83%	36.67%	-50.00%	-14.29%	27.02%	4.25%	-2.41%
Dividend Yield	-	-	0.74%	2.94%	1.50%	5.42%	5.83%	4.47%	8.19%	7.64%	4.10%	3.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	87.21
(-) Cash Dividends Paid (M)	19.70
(=) Cash Retained (M)	67.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.44	10.90	6.54
Cash Retained (M)	67.51	67.51	67.51
(-) Cash Required (M)	-17.44	-10.90	-6.54
(=) Excess Retained (M)	50.07	56.61	60.97
(/) Shares Outstanding (M)	73.83	73.83	73.83
(=) Excess Retained per Share	0.68	0.77	0.83
LTM Dividend per Share	0.27	0.27	0.27
(+) Excess Retained per Share	0.68	0.77	0.83
(=) Adjusted Dividend	0.94	1.03	1.09
WACC / Discount Rate	7.70%	7.70%	7.70%
Growth Rate	-2.89%	-1.89%	-0.89%
Fair Value	$8.67	$10.58	$12.61
Upside / Downside	-67.53%	-60.38%	-52.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	87.21	85.57	83.95	82.36	80.80	79.28	81.66
Payout Ratio	22.59%	36.07%	49.56%	63.04%	76.52%	90.00%	92.50%
Projected Dividends (M)	19.70	30.87	41.60	51.92	61.83	71.35	75.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.70%	7.70%	7.70%
Growth Rate	-2.89%	-1.89%	-0.89%
Year 1 PV (M)	28.37	28.66	28.95
Year 2 PV (M)	35.14	35.87	36.60
Year 3 PV (M)	40.31	41.57	42.85
Year 4 PV (M)	44.12	45.96	47.87
Year 5 PV (M)	46.79	49.25	51.81
PV of Terminal Value (M)	1,054.97	1,110.42	1,168.17
Equity Value (M)	1,249.70	1,311.73	1,376.26
Shares Outstanding (M)	73.83	73.83	73.83
Fair Value	$16.93	$17.77	$18.64
Upside / Downside	-36.61%	-33.46%	-30.19%

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

Mode

Ticker

Industry

Sector

M.J. International Co., Ltd. (8466.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener