Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Far EasTone Telecommunications Co., Ltd. (4904.TW)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$39.72 - $63.58$50.53
Multi-Stage$82.67 - $90.70$86.61
Blended Fair Value$68.57
Current Price$88.40
Upside-22.43%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.78%-0.41%3.282.972.962.962.973.413.413.413.423.42
YoY Growth--10.72%0.06%-0.04%-0.06%-13.14%0.19%-0.13%-0.17%-0.01%-0.10%
Dividend Yield--3.57%3.60%3.94%4.03%4.63%5.39%4.65%4.38%4.59%4.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)13,719.38
(-) Cash Dividends Paid (M)13,067.19
(=) Cash Retained (M)652.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,743.881,714.921,028.95
Cash Retained (M)652.19652.19652.19
(-) Cash Required (M)-2,743.88-1,714.92-1,028.95
(=) Excess Retained (M)-2,091.69-1,062.74-376.77
(/) Shares Outstanding (M)3,598.813,598.813,598.81
(=) Excess Retained per Share-0.58-0.30-0.10
LTM Dividend per Share3.633.633.63
(+) Excess Retained per Share-0.58-0.30-0.10
(=) Adjusted Dividend3.053.343.53
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate-0.94%0.06%1.06%
Fair Value$39.72$50.53$63.58
Upside / Downside-55.06%-42.84%-28.08%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)13,719.3813,727.2713,735.1713,743.0713,750.9813,758.8914,171.66
Payout Ratio95.25%94.20%93.15%92.10%91.05%90.00%92.50%
Projected Dividends (M)13,067.1912,930.6812,794.0012,657.1612,520.1612,383.0013,108.78

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate-0.94%0.06%1.06%
Year 1 PV (M)12,001.8112,122.9712,244.13
Year 2 PV (M)11,021.9211,245.5711,471.48
Year 3 PV (M)10,120.7410,430.3610,746.23
Year 4 PV (M)9,292.059,672.9910,065.52
Year 5 PV (M)8,530.078,969.419,426.68
PV of Terminal Value (M)246,543.77259,242.05272,458.25
Equity Value (M)297,510.36311,683.35326,412.27
Shares Outstanding (M)3,598.813,598.813,598.81
Fair Value$82.67$86.61$90.70
Upside / Downside-6.48%-2.03%2.60%

High-Yield Dividend Screener

« Prev Page 4 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
VKQInvesco Municipal Trust8.62%$0.8469.07%
ARCCAres Capital Corporation8.61%$1.7691.56%
TPVGTriplePoint Venture Growth BDC Corp.8.52%$0.5767.26%
C-PJCitigroup Inc.8.49%$2.1326.99%
RVTRoyce Value Trust Inc.8.42%$1.3639.40%
OGNOrganon & Co.8.37%$0.6131.54%
MITTAG Mortgage Investment Trust, Inc.8.12%$0.7043.47%
CAGConagra Brands, Inc.8.06%$1.3978.70%
NOGNorthern Oil and Gas, Inc.8.02%$1.7794.64%
PAAPlains All American Pipeline, L.P.8.00%$1.4690.71%
TSLXSixth Street Specialty Lending, Inc.8.00%$1.7385.26%
ACCOACCO Brands Corporation7.90%$0.2967.00%
ETDEthan Allen Interiors Inc.7.90%$1.8197.75%
CQPCheniere Energy Partners, L.P.7.82%$4.2388.03%
UNMAUnum Group 6.250% JR NT587.69%$1.7933.52%
WRB-PHW.R. Berkley Corporation 4.125%7.68%$1.2726.69%
JHSJohn Hancock Income Securities Trust7.65%$0.8994.90%
NIDNuveen Intermediate Duration Municipal Term Fund7.59%$1.0284.59%
HWCPZHancock Whitney Corporation - 67.58%$1.7731.35%
WRB-PGW.R. Berkley Corporation 4.25%7.54%$1.2726.69%
NMTNuveen Massachusetts Quality Municipal Income Fund7.48%$0.8580.62%
LOANManhattan Bridge Capital, Inc.7.45%$0.3574.53%
OPALOPAL Fuels Inc.7.43%$0.1846.94%
ZIONLZions Bancorporation N.A. - 6.97.42%$1.8632.04%
GMTAGATX Corporation SR NT 20667.41%$1.8621.29%
IIMInvesco Value Municipal Income Trust7.41%$0.9264.33%
JMMNuveen Multi-Market Income Fund7.28%$0.4461.06%
BKEThe Buckle, Inc.7.26%$3.9196.21%
MHIPioneer Municipal High Income Fund, Inc.7.19%$0.6413.70%
ORIOld Republic International Corporation7.19%$3.1193.13%
PMFPIMCO Municipal Income Fund7.07%$0.5992.59%
RYNRayonier Inc.7.04%$1.5230.67%
DRQDril-Quip, Inc.7.02%$1.0850.37%
TRINITrinity Capital Inc. 7.875% Notes Due 20297.02%$1.7883.48%
C-PNCitigroup Capital XIII TR PFD SECS7.01%$2.1326.99%
VPVInvesco Pennsylvania Value Municipal Income Trust6.98%$0.7360.22%
VCVInvesco California Value Municipal Income Trust6.97%$0.7860.58%
EOTEaton Vance National Municipal Opportunities Trust6.96%$1.1869.84%
FLATXFidelity Latin America Fund6.92%$1.1539.63%
EGYVAALCO Energy, Inc.6.91%$0.2592.67%
NOMNuveen Missouri Quality Municipal Income Fund6.91%$0.8278.81%
UBCPUnited Bancorp, Inc.6.90%$0.9996.30%
TBCAT&T Inc. 5.625% Global Notes d6.89%$1.7255.65%
GTNGray Media, Inc.6.87%$0.3334.04%
HEPHolly Energy Partners, L.P.6.86%$1.4074.08%
AFGAmerican Financial Group, Inc.6.85%$9.2396.49%
BANFPBFC Capital Trust II PFD TR 7.20%6.85%$1.8025.72%
CFG-PDCitizens Financial Group, Inc.6.83%$1.7143.60%
RCIIRent-A-Center, Inc.6.81%$1.8279.98%
SPHSuburban Propane Partners, L.P.6.81%$1.2778.56%