Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

EZconn Corporation (6442.TW)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$3,250.81 - $3,830.00$3,589.27
Multi-Stage$2,489.12 - $2,731.45$2,608.03
Blended Fair Value$3,098.65
Current Price$793.00
Upside290.75%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.91%11.39%2.071.811.040.861.171.291.722.842.581.56
YoY Growth--14.03%75.00%20.00%-26.47%-8.92%-25.00%-39.39%10.00%65.00%122.22%
Dividend Yield--0.50%1.31%1.95%2.42%3.75%4.11%4.28%7.89%5.66%2.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,479.35
(-) Cash Dividends Paid (M)653.60
(=) Cash Retained (M)825.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)295.87184.92110.95
Cash Retained (M)825.75825.75825.75
(-) Cash Required (M)-295.87-184.92-110.95
(=) Excess Retained (M)529.88640.83714.80
(/) Shares Outstanding (M)76.8276.8276.82
(=) Excess Retained per Share6.908.349.31
LTM Dividend per Share8.518.518.51
(+) Excess Retained per Share6.908.349.31
(=) Adjusted Dividend15.4116.8517.81
WACC / Discount Rate-0.07%-0.07%-0.07%
Growth Rate5.50%6.50%7.50%
Fair Value$3,250.81$3,589.27$3,830.00
Upside / Downside309.94%352.62%382.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,479.351,575.511,677.921,786.981,903.142,026.842,087.65
Payout Ratio44.18%53.35%62.51%71.67%80.84%90.00%92.50%
Projected Dividends (M)653.60840.461,048.851,280.781,538.431,824.161,931.07

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.07%-0.07%-0.07%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)833.16841.05848.95
Year 2 PV (M)1,030.701,050.331,070.15
Year 3 PV (M)1,247.681,283.501,319.99
Year 4 PV (M)1,485.651,542.781,601.55
Year 5 PV (M)1,746.271,830.611,918.19
PV of Terminal Value (M)184,861.70193,790.59203,061.21
Equity Value (M)191,205.15200,338.86209,820.03
Shares Outstanding (M)76.8276.8276.82
Fair Value$2,489.12$2,608.03$2,731.45
Upside / Downside213.89%228.88%244.45%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%