Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Union Bank of Taiwan (2838.TW)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$20.05 - $38.19$27.36
Multi-Stage$15.67 - $17.08$16.36
Blended Fair Value$21.86
Current Price$17.95
Upside21.77%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS21.44%64.08%0.290.190.230.110.180.110.260.270.240.15
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,078.35673.97404.38
Cash Retained (M)3,440.913,440.913,440.91
(-) Cash Required (M)-1,078.35-673.97-404.38
(=) Excess Retained (M)2,362.562,766.943,036.53
(/) Shares Outstanding (M)4,326.874,326.874,326.87
(=) Excess Retained per Share0.550.640.70
LTM Dividend per Share0.450.450.45
(+) Excess Retained per Share0.550.640.70
(=) Adjusted Dividend1.001.091.15
WACC / Discount Rate10.74%10.74%10.74%
Growth Rate5.50%6.50%7.50%
Fair Value$20.05$27.36$38.19
Upside / Downside11.71%52.40%112.74%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,391.735,742.206,115.446,512.946,936.287,387.147,608.76
Payout Ratio36.18%46.95%57.71%68.47%79.24%90.00%92.50%
Projected Dividends (M)1,950.832,695.703,529.164,459.595,496.066,648.437,038.10

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.74%10.74%10.74%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,411.302,434.152,457.01
Year 2 PV (M)2,823.772,877.562,931.85
Year 3 PV (M)3,191.783,283.403,376.76
Year 4 PV (M)3,518.593,653.903,793.08
Year 5 PV (M)3,807.283,991.174,182.10
PV of Terminal Value (M)52,039.8854,553.4257,163.17
Equity Value (M)67,792.5970,793.6173,903.97
Shares Outstanding (M)4,326.874,326.874,326.87
Fair Value$15.67$16.36$17.08
Upside / Downside-12.71%-8.85%-4.85%

High-Yield Dividend Screener

« Prev Page 67 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DAB.CODanske Andelskassers Bank A/S2.24%$0.4437.84%
KBSB.MEPJSC TNS energo Kuban2.24%$17.9936.50%
002179.SZAVIC Jonhon Optronic Technology Co.,Ltd.2.23%$0.7965.31%
1083.HKTowngas Smart Energy Company Limited2.23%$0.0811.47%
192080.KSDoubleUGames Co., Ltd.2.23%$1,217.6314.93%
300791.SZSirio Pharma Co., Ltd.2.23%$0.5851.03%
603012.SSShanghai Chuangli Group Co., Ltd.2.23%$0.1354.71%
603987.SSShanghai Kindly Enterprise Development Group Co.,LTD.2.23%$0.1934.34%
6070.SRAl-Jouf Agricultural Development Co.2.23%$0.9836.81%
GCG-A.TOGuardian Capital Group Limited2.23%$1.5020.18%
IPN.PAIpsen S.A.2.23%$2.5919.16%
TYA.MIToscana Aeroporti S.p.A.2.23%$0.4242.81%
137310.KSSD BioSensor, Inc2.22%$201.4921.35%
3569.TSeiren Co.,Ltd.2.22%$68.0426.55%
601901.SSFounder Securities Co., Ltd.2.22%$0.1735.28%
603609.SSWellhope Foods Co., Ltd.2.22%$0.1675.23%
688016.SSShanghai MicroPort Endovascular MedTech Co., Ltd.2.22%$2.0365.07%
7034.KLThong Guan Industries Berhad2.22%$0.0317.13%
9436.TOkinawa Cellular Telephone Company2.22%$62.9045.77%
IEI.VImperial Equities Inc.2.22%$0.0813.05%
ISKJ.MEPublic Joint-Stock Company "Human Stem Cells Institute"2.22%$1.5289.44%
LKD.WALokum Deweloper S.A.2.22%$0.5034.19%
MEDICAB.MXMédica Sur, S.A.B. de C.V.2.22%$1.3129.76%
TKC.BKTurnkey Communication Services Public Company Limited2.22%$0.2068.90%
0696.HKTravelSky Technology Limited2.21%$0.2318.19%
183190.KSAsia Cement Co.,Ltd.2.21%$264.7821.44%
300673.SZPetpal Pet Nutrition Technology Co., Ltd.2.21%$0.4068.30%
4292.SRAtaa Educational Company2.21%$1.3066.22%
4519.TChugai Pharmaceutical Co., Ltd.2.21%$182.1975.49%
5607.TWFarglory F T Z Investment Holding Co.,Ltd.2.21%$1.0841.76%
600062.SSChina Resources Double-Crane Pharmaceutical Co.,Ltd.2.21%$0.4026.61%
603288.SSFoshan Haitian Flavouring and Food Company Ltd.2.21%$0.8269.84%
7864.TFuji Seal International, Inc.2.21%$69.4123.64%
BLES.JKSuperior Prima Sukses Tbk.2.21%$3.6028.62%
ELI.BRElia Group SA/NV2.21%$2.4830.58%
NTEK-B.STNovotek AB2.21%$1.8026.45%
SWEC-A.STSweco AB (publ)2.21%$3.2854.95%
069960.KSHyundai Department Store Co. Ltd.2.20%$1,867.6522.60%
300415.SZGuangdong Yizumi Precision Machinery Co.,Ltd.2.20%$0.5738.08%
3176.TSanyo Trading Co., Ltd.2.20%$32.8020.58%
3227.TWOPixArt Imaging Inc.2.20%$4.5234.58%
600030.SSCITIC Securities Company Limited2.20%$0.6333.43%
603345.SSAnjoy Foods Group Co., Ltd.2.20%$1.7441.75%
603693.SSJiangsu New Energy Development Co., Ltd.2.20%$0.2660.61%
6508.TMeidensha Corporation2.20%$122.7830.24%
8002.TMarubeni Corporation2.20%$95.6227.63%
9059.KLTSH Resources Berhad2.20%$0.0315.65%
JCQ.PAJacquet Metals S.A.2.20%$0.4494.90%
OLT.OLOlav Thon Eiendomsselskap ASA2.20%$7.3330.72%
001216.SZHunan Hualian China Industry Co., Ltd.2.19%$0.3841.88%