DDM Analysis: 9910.TW

Valuation Snapshot

Stable Growth	$78.98 - $153.48	$108.59
Multi-Stage	$124.21 - $136.12	$130.05
Blended Fair Value	$119.32
Current Price	$122.50
Upside	-2.60%
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	-1.05%	8.74%	4.31	6.88	3.67	3.31	2.98	4.54	3.39	3.52	3.02	2.17
YoY Growth	-	-	-37.45%	87.80%	10.81%	11.00%	-34.33%	34.00%	-3.85%	16.48%	39.19%	16.61%
Dividend Yield	-	-	3.62%	4.29%	2.13%	1.93%	1.71%	4.69%	2.35%	3.92%	3.69%	2.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,881.59
(-) Cash Dividends Paid (M)	4,246.18
(=) Cash Retained (M)	635.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	976.32	610.20	366.12
Cash Retained (M)	635.41	635.41	635.41
(-) Cash Required (M)	-976.32	-610.20	-366.12
(=) Excess Retained (M)	-340.90	25.22	269.29
(/) Shares Outstanding (M)	986.16	986.16	986.16
(=) Excess Retained per Share	-0.35	0.03	0.27
LTM Dividend per Share	4.31	4.31	4.31
(+) Excess Retained per Share	-0.35	0.03	0.27
(=) Adjusted Dividend	3.96	4.33	4.58
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	1.42%	2.42%	3.42%
Fair Value	$78.98	$108.59	$153.48
Upside / Downside	-35.53%	-11.36%	25.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,881.59	4,999.96	5,121.20	5,245.39	5,372.58	5,502.86	5,667.94
Payout Ratio	86.98%	87.59%	88.19%	88.79%	89.40%	90.00%	92.50%
Projected Dividends (M)	4,246.18	4,379.30	4,516.39	4,657.56	4,802.91	4,952.57	5,242.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	1.42%	2.42%	3.42%
Year 1 PV (M)	4,071.48	4,111.63	4,151.77
Year 2 PV (M)	3,903.79	3,981.15	4,059.27
Year 3 PV (M)	3,742.83	3,854.63	3,968.64
Year 4 PV (M)	3,588.34	3,731.96	3,879.86
Year 5 PV (M)	3,440.07	3,613.04	3,792.89
PV of Terminal Value (M)	103,742.65	108,958.76	114,382.60
Equity Value (M)	122,489.16	128,251.16	134,235.02
Shares Outstanding (M)	986.16	986.16	986.16
Fair Value	$124.21	$130.05	$136.12
Upside / Downside	1.39%	6.16%	11.12%

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

Feng Tay Enterprises Co., Ltd. (9910.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener