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 27 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
KKR	KKR & Co. Inc.	0.55%	$0.71	28.86%
UHS	Universal Health Services, Inc.	0.55%	$1.21	5.70%
0I0T.L	Coca-Cola Consolidated, Inc.	0.54%	$0.81	11.41%
HSTM	HealthStream, Inc.	0.54%	$0.12	17.69%
LLY	Eli Lilly and Company	0.54%	$5.79	28.28%
TECH	Bio-Techne Corporation	0.54%	$0.32	64.31%
TRU	TransUnion	0.54%	$0.45	21.24%
VST	Vistra Corp.	0.54%	$0.89	26.39%
0R2Z.L	Mastercard Incorporated	0.52%	$2.96	18.79%
DHR	Danaher Corporation	0.52%	$1.19	24.18%
MKSI	MKS Inc.	0.52%	$0.87	21.15%
0JT5.L	Lam Research Corporation	0.51%	$0.93	20.32%
0JZ0.L	Martin Marietta Materials, Inc.	0.51%	$3.22	16.93%
EVTC	EVERTEC, Inc.	0.51%	$0.15	6.55%
GPI	Group 1 Automotive, Inc.	0.51%	$2.01	6.83%
MUSA	Murphy USA Inc.	0.51%	$2.05	8.36%
PCG	Pacific Gas & Electric Co.	0.51%	$0.08	6.94%
CHE	Chemed Corporation	0.50%	$2.11	11.01%
FBIO	Fortress Biotech, Inc.	0.50%	$0.02	16.65%
HWKN	Hawkins, Inc.	0.50%	$0.73	18.33%
NMRK	Newmark Group, Inc.	0.50%	$0.08	20.64%
PRLH	Pearl Holdings Acquisition Corp	0.50%	$0.06	54.69%
EXP	Eagle Materials Inc.	0.48%	$1.02	7.46%
FCAX	Fortress Capital Acquisition Corp.	0.48%	$0.05	6.11%
FSS	Federal Signal Corporation	0.48%	$0.54	13.95%
AAON	AAON, Inc.	0.47%	$0.37	30.87%
CR	Crane Company	0.47%	$0.88	14.07%
HGTY	Hagerty, Inc.	0.47%	$0.06	12.93%
IDCC	InterDigital, Inc.	0.47%	$1.55	10.87%
PCG-PI	Pacific Gas and Electric Company PFD 1ST 4.36%	0.47%	$0.08	6.94%
SEB	Seaboard Corporation	0.47%	$20.86	5.03%
AMEH	Apollo Medical Holdings, Inc.	0.46%	$0.18	93.62%
IDT	IDT Corporation	0.46%	$0.23	7.15%
KAI	Kadant Inc.	0.46%	$1.32	15.23%
PRGS	Progress Software Corporation	0.46%	$0.19	17.10%
UI	Ubiquiti Inc.	0.46%	$2.60	19.86%
WWE	World Wrestling Entertainment, Inc.	0.46%	$0.46	21.62%
APH	Amphenol Corporation	0.45%	$0.62	20.92%
DIS	The Walt Disney Company	0.45%	$0.50	7.30%
ENTG	Entegris, Inc.	0.45%	$0.40	21.08%
PCG-PC	Pacific Gas and Electric Company PFD 1ST 5%	0.45%	$0.08	6.94%
WMS	Advanced Drainage Systems, Inc.	0.45%	$0.68	11.54%
REVG	REV Group, Inc.	0.44%	$0.27	14.08%
RYAN	Ryan Specialty Holdings, Inc.	0.44%	$0.22	87.54%
TRS	TriMas Corporation	0.44%	$0.16	14.97%
WAB	Westinghouse Air Brake Technologies Corporation	0.44%	$0.96	13.90%
WING	Wingstop Inc.	0.44%	$1.14	18.31%
TW	Tradeweb Markets Inc.	0.43%	$0.46	15.57%
IBKR	Interactive Brokers Group, Inc.	0.42%	$0.28	13.63%
MTRN	Materion Corporation	0.42%	$0.55	58.77%

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