DDM Analysis: 1409.TW

Valuation Snapshot

Stable Growth	$21.97 - $46.69	$31.22
Multi-Stage	$31.80 - $34.90	$33.32
Blended Fair Value	$32.27
Current Price	$14.15
Upside	128.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.34%	4.14%	0.56	1.02	1.43	1.12	0.56	0.87	0.51	0.25	0.25	0.44
YoY Growth	-	-	-45.00%	-28.57%	27.27%	100.00%	-35.29%	70.00%	100.00%	0.00%	-41.94%	17.48%
Dividend Yield	-	-	4.12%	6.44%	7.92%	5.35%	3.20%	8.66%	3.68%	2.64%	2.59%	4.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,925.57
(-) Cash Dividends Paid (M)	971.05
(=) Cash Retained (M)	954.53

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	385.11	240.70	144.42
Cash Retained (M)	954.53	954.53	954.53
(-) Cash Required (M)	-385.11	-240.70	-144.42
(=) Excess Retained (M)	569.41	713.83	810.11
(/) Shares Outstanding (M)	1,589.41	1,589.41	1,589.41
(=) Excess Retained per Share	0.36	0.45	0.51
LTM Dividend per Share	0.61	0.61	0.61
(+) Excess Retained per Share	0.36	0.45	0.51
(=) Adjusted Dividend	0.97	1.06	1.12
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.84%	2.84%	3.84%
Fair Value	$21.97	$31.22	$46.69
Upside / Downside	55.28%	120.61%	229.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,925.57	1,980.32	2,036.62	2,094.53	2,154.08	2,215.32	2,281.78
Payout Ratio	50.43%	58.34%	66.26%	74.17%	82.09%	90.00%	92.50%
Projected Dividends (M)	971.05	1,155.38	1,349.41	1,553.55	1,768.19	1,993.79	2,110.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.84%	2.84%	3.84%
Year 1 PV (M)	1,075.98	1,086.54	1,097.11
Year 2 PV (M)	1,170.31	1,193.40	1,216.73
Year 3 PV (M)	1,254.75	1,292.08	1,330.13
Year 4 PV (M)	1,329.97	1,382.98	1,437.56
Year 5 PV (M)	1,396.59	1,466.51	1,539.21
PV of Terminal Value (M)	44,323.30	46,542.51	48,849.74
Equity Value (M)	50,550.89	52,964.03	55,470.48
Shares Outstanding (M)	1,589.41	1,589.41	1,589.41
Fair Value	$31.80	$33.32	$34.90
Upside / Downside	124.77%	135.50%	146.64%

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

Analysis Mode

Ticker

Industry

Sector

Shinkong Synthetic Fibers Corporation (1409.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener