DDM Analysis: 9910.TW

Valuation Snapshot

Stable Growth	$78.98 - $153.48	$108.59
Multi-Stage	$124.21 - $136.12	$130.05
Blended Fair Value	$119.32
Current Price	$122.50
Upside	-2.60%
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	-1.05%	8.74%	4.31	6.88	3.67	3.31	2.98	4.54	3.39	3.52	3.02	2.17
YoY Growth	-	-	-37.45%	87.80%	10.81%	11.00%	-34.33%	34.00%	-3.85%	16.48%	39.19%	16.61%
Dividend Yield	-	-	3.62%	4.29%	2.13%	1.93%	1.71%	4.69%	2.35%	3.92%	3.69%	2.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,881.59
(-) Cash Dividends Paid (M)	4,246.18
(=) Cash Retained (M)	635.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	976.32	610.20	366.12
Cash Retained (M)	635.41	635.41	635.41
(-) Cash Required (M)	-976.32	-610.20	-366.12
(=) Excess Retained (M)	-340.90	25.22	269.29
(/) Shares Outstanding (M)	986.16	986.16	986.16
(=) Excess Retained per Share	-0.35	0.03	0.27
LTM Dividend per Share	4.31	4.31	4.31
(+) Excess Retained per Share	-0.35	0.03	0.27
(=) Adjusted Dividend	3.96	4.33	4.58
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	1.42%	2.42%	3.42%
Fair Value	$78.98	$108.59	$153.48
Upside / Downside	-35.53%	-11.36%	25.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,881.59	4,999.96	5,121.20	5,245.39	5,372.58	5,502.86	5,667.94
Payout Ratio	86.98%	87.59%	88.19%	88.79%	89.40%	90.00%	92.50%
Projected Dividends (M)	4,246.18	4,379.30	4,516.39	4,657.56	4,802.91	4,952.57	5,242.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	1.42%	2.42%	3.42%
Year 1 PV (M)	4,071.48	4,111.63	4,151.77
Year 2 PV (M)	3,903.79	3,981.15	4,059.27
Year 3 PV (M)	3,742.83	3,854.63	3,968.64
Year 4 PV (M)	3,588.34	3,731.96	3,879.86
Year 5 PV (M)	3,440.07	3,613.04	3,792.89
PV of Terminal Value (M)	103,742.65	108,958.76	114,382.60
Equity Value (M)	122,489.16	128,251.16	134,235.02
Shares Outstanding (M)	986.16	986.16	986.16
Fair Value	$124.21	$130.05	$136.12
Upside / Downside	1.39%	6.16%	11.12%

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

Feng Tay Enterprises Co., Ltd. (9910.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener