DDM Analysis: 2614.TW

Valuation Snapshot

Stable Growth	$20.43 - $32.91	$26.06
Multi-Stage	$56.32 - $62.15	$59.18
Blended Fair Value	$42.62
Current Price	$22.10
Upside	92.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	0.00	1.61	1.35	1.69	1.69	0.92	0.00	0.03	0.31
YoY Growth	-	-	0.00%	-100.00%	18.75%	-20.00%	0.00%	84.24%	0.00%	-100.00%	-91.63%	-70.33%
Dividend Yield	-	-	0.00%	0.00%	5.87%	2.68%	5.82%	9.93%	4.11%	0.00%	0.13%	2.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	642.01
(-) Cash Dividends Paid (M)	75.18
(=) Cash Retained (M)	566.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	128.40	80.25	48.15
Cash Retained (M)	566.83	566.83	566.83
(-) Cash Required (M)	-128.40	-80.25	-48.15
(=) Excess Retained (M)	438.43	486.58	518.68
(/) Shares Outstanding (M)	329.51	329.51	329.51
(=) Excess Retained per Share	1.33	1.48	1.57
LTM Dividend per Share	0.23	0.23	0.23
(+) Excess Retained per Share	1.33	1.48	1.57
(=) Adjusted Dividend	1.56	1.70	1.80
WACC / Discount Rate	5.48%	5.48%	5.48%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$20.43	$26.06	$32.91
Upside / Downside	-7.56%	17.91%	48.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	642.01	635.59	629.23	622.94	616.71	610.54	628.86
Payout Ratio	11.71%	27.37%	43.03%	58.68%	74.34%	90.00%	92.50%
Projected Dividends (M)	75.18	173.95	270.73	365.57	458.47	549.49	581.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.48%	5.48%	5.48%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	163.25	164.92	166.58
Year 2 PV (M)	238.46	243.35	248.29
Year 3 PV (M)	302.18	311.52	321.06
Year 4 PV (M)	355.67	370.41	385.61
Year 5 PV (M)	400.06	420.89	442.58
PV of Terminal Value (M)	17,097.16	17,987.45	18,914.45
Equity Value (M)	18,556.78	19,498.54	20,478.56
Shares Outstanding (M)	329.51	329.51	329.51
Fair Value	$56.32	$59.18	$62.15
Upside / Downside	154.83%	167.76%	181.22%

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

Eastern Media International Corporation (2614.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener