DDM Analysis: 8466.TW

Valuation Snapshot

Stable Growth	$9.22 - $13.62	$11.33
Multi-Stage	$19.71 - $21.72	$20.69
Blended Fair Value	$16.01
Current Price	$26.70
Upside	-40.03%
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	-36.98%	-25.17%	0.27	1.33	0.62	2.68	3.67	2.68	5.37	6.26	4.93	4.73
YoY Growth	-	-	-80.00%	114.28%	-76.80%	-26.83%	36.67%	-50.00%	-14.29%	27.02%	4.25%	-2.41%
Dividend Yield	-	-	0.74%	2.94%	1.50%	5.42%	5.83%	4.47%	8.19%	7.64%	4.10%	3.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	87.21
(-) Cash Dividends Paid (M)	19.70
(=) Cash Retained (M)	67.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.44	10.90	6.54
Cash Retained (M)	67.51	67.51	67.51
(-) Cash Required (M)	-17.44	-10.90	-6.54
(=) Excess Retained (M)	50.07	56.61	60.97
(/) Shares Outstanding (M)	73.83	73.83	73.83
(=) Excess Retained per Share	0.68	0.77	0.83
LTM Dividend per Share	0.27	0.27	0.27
(+) Excess Retained per Share	0.68	0.77	0.83
(=) Adjusted Dividend	0.94	1.03	1.09
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	-2.89%	-1.89%	-0.89%
Fair Value	$9.22	$11.33	$13.62
Upside / Downside	-65.46%	-57.57%	-48.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	87.21	85.57	83.95	82.36	80.80	79.28	81.66
Payout Ratio	22.59%	36.07%	49.56%	63.04%	76.52%	90.00%	92.50%
Projected Dividends (M)	19.70	30.87	41.60	51.92	61.83	71.35	75.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	-2.89%	-1.89%	-0.89%
Year 1 PV (M)	28.54	28.83	29.13
Year 2 PV (M)	35.56	36.30	37.04
Year 3 PV (M)	41.03	42.31	43.62
Year 4 PV (M)	45.17	47.06	49.01
Year 5 PV (M)	48.20	50.73	53.37
PV of Terminal Value (M)	1,256.59	1,322.64	1,391.43
Equity Value (M)	1,455.09	1,527.87	1,603.59
Shares Outstanding (M)	73.83	73.83	73.83
Fair Value	$19.71	$20.69	$21.72
Upside / Downside	-26.19%	-22.50%	-18.66%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

M.J. International Co., Ltd. (8466.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener