DDM Analysis: 2838.TW

Valuation Snapshot

Stable Growth	$179.09 - $247.82	$232.24
Multi-Stage	$41.59 - $45.54	$43.53
Blended Fair Value	$137.89
Current Price	$17.95
Upside	668.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	21.44%	64.08%	0.29	0.19	0.23	0.11	0.18	0.11	0.26	0.27	0.24	0.15
YoY Growth	-	-	51.02%	-13.84%	102.98%	-37.54%	60.09%	-57.63%	-3.37%	12.50%	63.53%	7,010.49%
Dividend Yield	-	-	1.85%	1.45%	1.71%	0.84%	2.26%	1.67%	3.90%	4.66%	4.27%	2.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,391.73
(-) Cash Dividends Paid (M)	1,950.83
(=) Cash Retained (M)	3,440.91

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,078.35	673.97	404.38
Cash Retained (M)	3,440.91	3,440.91	3,440.91
(-) Cash Required (M)	-1,078.35	-673.97	-404.38
(=) Excess Retained (M)	2,362.56	2,766.94	3,036.53
(/) Shares Outstanding (M)	4,326.87	4,326.87	4,326.87
(=) Excess Retained per Share	0.55	0.64	0.70
LTM Dividend per Share	0.45	0.45	0.45
(+) Excess Retained per Share	0.55	0.64	0.70
(=) Adjusted Dividend	1.00	1.09	1.15
WACC / Discount Rate	6.09%	6.09%	6.09%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$179.09	$232.24	$247.82
Upside / Downside	897.70%	1,193.83%	1,280.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,391.73	5,742.20	6,115.44	6,512.94	6,936.28	7,387.14	7,608.76
Payout Ratio	36.18%	46.95%	57.71%	68.47%	79.24%	90.00%	92.50%
Projected Dividends (M)	1,950.83	2,695.70	3,529.16	4,459.59	5,496.06	6,648.43	7,038.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.09%	6.09%	6.09%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,517.16	2,541.02	2,564.88
Year 2 PV (M)	3,077.17	3,135.78	3,194.94
Year 3 PV (M)	3,630.89	3,735.12	3,841.33
Year 4 PV (M)	4,178.40	4,339.09	4,504.37
Year 5 PV (M)	4,719.73	4,947.69	5,184.38
PV of Terminal Value (M)	161,837.59	169,654.41	177,770.39
Equity Value (M)	179,960.94	188,353.11	197,060.29
Shares Outstanding (M)	4,326.87	4,326.87	4,326.87
Fair Value	$41.59	$43.53	$45.54
Upside / Downside	131.71%	142.51%	153.72%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Union Bank of Taiwan (2838.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener