DDM Analysis: 2478.TW

Valuation Snapshot

Stable Growth	$30.53 - $49.52	$39.05
Multi-Stage	$49.58 - $54.38	$51.93
Blended Fair Value	$45.49
Current Price	$41.15
Upside	10.55%
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	-14.45%	19.34%	1.49	1.99	3.97	2.95	1.75	3.25	1.03	0.43	0.35	0.71
YoY Growth	-	-	-25.00%	-50.00%	34.82%	68.40%	-46.19%	215.83%	138.53%	23.92%	-51.19%	180.63%
Dividend Yield	-	-	3.18%	4.16%	8.54%	4.93%	2.19%	6.31%	1.36%	0.94%	1.24%	2.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	406.22
(-) Cash Dividends Paid (M)	217.10
(=) Cash Retained (M)	189.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	81.24	50.78	30.47
Cash Retained (M)	189.12	189.12	189.12
(-) Cash Required (M)	-81.24	-50.78	-30.47
(=) Excess Retained (M)	107.88	138.34	158.65
(/) Shares Outstanding (M)	145.65	145.65	145.65
(=) Excess Retained per Share	0.74	0.95	1.09
LTM Dividend per Share	1.49	1.49	1.49
(+) Excess Retained per Share	0.74	0.95	1.09
(=) Adjusted Dividend	2.23	2.44	2.58
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	0.21%	1.21%	2.21%
Fair Value	$30.53	$39.05	$49.52
Upside / Downside	-25.82%	-5.09%	20.35%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	406.22	411.15	416.14	421.19	426.30	431.48	444.42
Payout Ratio	53.44%	60.76%	68.07%	75.38%	82.69%	90.00%	92.50%
Projected Dividends (M)	217.10	249.79	283.25	317.48	352.51	388.33	411.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	0.21%	1.21%	2.21%
Year 1 PV (M)	229.99	232.28	234.58
Year 2 PV (M)	240.11	244.93	249.79
Year 3 PV (M)	247.79	255.29	262.93
Year 4 PV (M)	253.31	263.58	274.15
Year 5 PV (M)	256.93	270.01	283.61
PV of Terminal Value (M)	5,992.57	6,297.58	6,614.89
Equity Value (M)	7,220.70	7,563.66	7,919.95
Shares Outstanding (M)	145.65	145.65	145.65
Fair Value	$49.58	$51.93	$54.38
Upside / Downside	20.48%	26.20%	32.15%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

TA-I Technology Co., Ltd. (2478.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener