DDM Analysis: 2701.TW

Valuation Snapshot

Stable Growth	$3.78 - $5.47	$4.60
Multi-Stage	$10.18 - $11.23	$10.70
Blended Fair Value	$7.65
Current Price	$11.35
Upside	-32.62%
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	-5.26%	12.57%	0.29	0.24	0.17	0.24	0.39	0.38	0.23	0.22	0.17	0.13
YoY Growth	-	-	22.55%	39.92%	-30.69%	-37.00%	1.94%	68.24%	3.01%	32.84%	30.25%	42.75%
Dividend Yield	-	-	2.40%	1.91%	1.35%	2.00%	3.20%	3.46%	1.76%	1.70%	1.26%	0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	239.65
(-) Cash Dividends Paid (M)	126.75
(=) Cash Retained (M)	112.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	47.93	29.96	17.97
Cash Retained (M)	112.90	112.90	112.90
(-) Cash Required (M)	-47.93	-29.96	-17.97
(=) Excess Retained (M)	64.97	82.94	94.93
(/) Shares Outstanding (M)	445.00	445.00	445.00
(=) Excess Retained per Share	0.15	0.19	0.21
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	0.15	0.19	0.21
(=) Adjusted Dividend	0.43	0.47	0.50
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-4.46%	-3.46%	-2.46%
Fair Value	$3.78	$4.60	$5.47
Upside / Downside	-66.69%	-59.47%	-51.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	239.65	231.35	223.34	215.60	208.13	200.92	206.95
Payout Ratio	52.89%	60.31%	67.73%	75.16%	82.58%	90.00%	92.50%
Projected Dividends (M)	126.75	139.53	151.28	162.04	171.87	180.83	191.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-4.46%	-3.46%	-2.46%
Year 1 PV (M)	129.75	131.11	132.47
Year 2 PV (M)	130.81	133.56	136.34
Year 3 PV (M)	130.29	134.43	138.65
Year 4 PV (M)	128.51	133.98	139.62
Year 5 PV (M)	125.73	132.45	139.46
PV of Terminal Value (M)	3,886.43	4,094.13	4,310.62
Equity Value (M)	4,531.52	4,759.66	4,997.15
Shares Outstanding (M)	445.00	445.00	445.00
Fair Value	$10.18	$10.70	$11.23
Upside / Downside	-10.28%	-5.76%	-1.06%

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

Wan Hwa Enterprise Company Ltd. (2701.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener