DDM Analysis: 2890.TW

Valuation Snapshot

Stable Growth	$103.63 - $374.70	$328.48
Multi-Stage	$47.96 - $52.44	$50.16
Blended Fair Value	$189.32
Current Price	$25.00
Upside	657.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.30%	12.94%	0.72	0.56	0.70	0.61	0.61	0.56	0.43	0.28	0.34	0.37
YoY Growth	-	-	27.50%	-19.26%	14.29%	0.00%	10.06%	29.74%	50.44%	-16.39%	-7.24%	72.22%
Dividend Yield	-	-	3.34%	2.69%	4.55%	3.65%	5.23%	5.53%	4.01%	3.07%	4.17%	4.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,321.71
(-) Cash Dividends Paid (M)	11,544.12
(=) Cash Retained (M)	12,777.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,864.34	3,040.21	1,824.13
Cash Retained (M)	12,777.58	12,777.58	12,777.58
(-) Cash Required (M)	-4,864.34	-3,040.21	-1,824.13
(=) Excess Retained (M)	7,913.24	9,737.37	10,953.45
(/) Shares Outstanding (M)	12,908.94	12,908.94	12,908.94
(=) Excess Retained per Share	0.61	0.75	0.85
LTM Dividend per Share	0.89	0.89	0.89
(+) Excess Retained per Share	0.61	0.75	0.85
(=) Adjusted Dividend	1.51	1.65	1.74
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$103.63	$328.48	$374.70
Upside / Downside	314.51%	1,213.91%	1,398.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,321.71	25,902.62	27,586.29	29,379.40	31,289.06	33,322.85	34,322.53
Payout Ratio	47.46%	55.97%	64.48%	72.99%	81.49%	90.00%	92.50%
Projected Dividends (M)	11,544.12	14,498.06	17,787.24	21,442.76	25,498.35	29,990.56	31,748.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,418.04	13,545.22	13,672.41
Year 2 PV (M)	15,235.85	15,526.05	15,818.99
Year 3 PV (M)	16,998.78	17,486.76	17,983.98
Year 4 PV (M)	18,708.03	19,427.49	20,167.50
Year 5 PV (M)	20,364.78	21,348.41	22,369.68
PV of Terminal Value (M)	534,349.59	560,158.87	586,955.94
Equity Value (M)	619,075.07	647,492.80	676,968.50
Shares Outstanding (M)	12,908.94	12,908.94	12,908.94
Fair Value	$47.96	$50.16	$52.44
Upside / Downside	91.83%	100.63%	109.77%

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

SinoPac Financial Holdings Company Limited (2890.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener