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 72 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
TCNTricon Residential Inc.1.98%$0.2253.83%
000617.SZCNPC Capital Company Limited1.97%$0.1955.65%
013580.KSKyeryong Construction Industrial Co., Ltd.1.97%$399.956.19%
600033.SSFujian Expressway Development Co.,Ltd1.97%$0.0827.53%
603337.SSJack Technology Co.,Ltd1.97%$0.8544.29%
603338.SSZhejiang Dingli Machinery Co.,Ltd1.97%$1.1232.10%
605090.SSJiangxi Jovo Energy Co., Ltd1.97%$0.8542.14%
DEZ.DEDeutz AG1.97%$0.1799.16%
KEJU.JKPT Mulia Boga Raya Tbk1.97%$13.0042.56%
LOGN.SWLogitech International S.A.1.97%$1.6036.80%
NTSC.BKNutrition SC Public Company Limited1.97%$0.1213.98%
000220.KSYuyu Pharma, Inc.1.96%$89.7431.97%
000862.SZNing Xia Yin Xing Energy Co.,Ltd1.96%$0.1178.53%
001333.SZZhejiang Guanghua Technology Co., Ltd.1.96%$0.4241.57%
002926.SZHUAXI Securities Co., Ltd.1.96%$0.1831.11%
0QMI.LSGS S.A.1.96%$1.6631.21%
0R4W.LMultitude SE1.96%$0.1219.36%
183300.KQKoMiCo Ltd.1.96%$1,854.5632.39%
600031.SSSany Heavy Industry Co., Ltd1.96%$0.4142.56%
600449.SSNingxia Building Materials Group Co.,Ltd1.96%$0.2439.64%
603477.SSLeshan Giantstar Farming&Husbandry Corporation Limited1.96%$0.3445.55%
603650.SSRed Avenue New Materials Group Co., Ltd.1.96%$0.8689.92%
EQB.TOEQB Inc.1.96%$2.0522.50%
EVROF.ATEvrofarma S.A.1.96%$0.0725.28%
HAGA.ICHagar hf1.96%$2.3034.34%
INISS-B.STInission AB (publ)1.96%$0.9855.65%
TWPC.BKThai Wah Public Company Limited1.96%$0.0632.91%
001358.SZShaoxing Xingxin New Materials Co Ltd1.95%$0.5095.37%
003039.SZGuangdong Shunkong Development Co.,Ltd.1.95%$0.3170.47%
267250.KSHD Hyundai Co., Ltd.1.95%$3,599.8749.88%
4553.TTowa Pharmaceutical Co., Ltd.1.95%$71.0416.94%
688236.SSBeijing Chunlizhengda Medical Instruments Co., Ltd.1.95%$0.4566.78%
MIDI.JKPT Midi Utama Indonesia Tbk1.95%$7.3536.66%
002662.SZBeijing WKW Automotive Parts Co.,Ltd.1.94%$0.0849.66%
002697.SZChengdu Hongqi Chain Co.,Ltd.1.94%$0.1230.44%
0345.HKVitasoy International Holdings Limited1.94%$0.1336.86%
079430.KSHyundai Livart Furniture Company Limited1.94%$131.1521.94%
0GEG.LVaisala Oyj1.94%$0.8548.66%
2229.TCalbee, Inc.1.94%$58.0941.83%
3284.THoosiers Holdings Co., Ltd.1.94%$25.5522.98%
4819.TDigital Garage, Inc.1.94%$52.4275.12%
600061.SSSDIC Capital Co.,Ltd1.94%$0.1529.00%
600356.SSMudanjiang Hengfeng Paper Co.,Ltd1.94%$0.1733.08%
600563.SSXiamen Faratronic Co., Ltd.1.94%$2.0439.85%
688468.SSChemclin Diagnostics Co., Ltd.1.94%$0.1499.41%
9610.SRFirst Avenue for Real Estate De1.94%$0.1216.89%
ADMIE.ATAdmie Holding S.A.1.94%$0.0610.56%
MPHASIS.BOMphasis Limited1.94%$54.4258.27%
TREL-B.STTrelleborg AB (publ)1.94%$7.5646.55%
005740.KSCROWNHAITAI Holdings Co.,Ltd.1.93%$130.059.54%