DDM Analysis: 9945.TW

Valuation Snapshot

Stable Growth	$150.59 - $677.15	$349.31
Multi-Stage	$78.08 - $85.40	$81.67
Blended Fair Value	$215.49
Current Price	$29.60
Upside	628.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.28%	-2.04%	1.55	0.00	1.53	0.55	0.36	0.73	1.21	0.00	0.00	1.73
YoY Growth	-	-	0.00%	-100.00%	180.00%	50.00%	-50.00%	-40.00%	0.00%	0.00%	-100.00%	-9.10%
Dividend Yield	-	-	4.41%	0.00%	3.89%	0.93%	1.39%	5.40%	7.50%	0.00%	0.00%	8.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,391.53
(-) Cash Dividends Paid (M)	3,128.65
(=) Cash Retained (M)	6,262.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,878.31	1,173.94	704.36
Cash Retained (M)	6,262.88	6,262.88	6,262.88
(-) Cash Required (M)	-1,878.31	-1,173.94	-704.36
(=) Excess Retained (M)	4,384.57	5,088.94	5,558.52
(/) Shares Outstanding (M)	2,758.23	2,758.23	2,758.23
(=) Excess Retained per Share	1.59	1.85	2.02
LTM Dividend per Share	1.13	1.13	1.13
(+) Excess Retained per Share	1.59	1.85	2.02
(=) Adjusted Dividend	2.72	2.98	3.15
WACC / Discount Rate	7.41%	7.41%	7.41%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$150.59	$349.31	$677.15
Upside / Downside	408.75%	1,080.11%	2,187.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,391.53	10,001.98	10,652.11	11,344.49	12,081.88	12,867.21	13,253.22
Payout Ratio	33.31%	44.65%	55.99%	67.33%	78.66%	90.00%	92.50%
Projected Dividends (M)	3,128.65	4,465.96	5,963.91	7,637.73	9,503.94	11,580.49	12,259.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.41%	7.41%	7.41%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,118.89	4,157.93	4,196.97
Year 2 PV (M)	5,072.95	5,169.58	5,267.12
Year 3 PV (M)	5,991.82	6,163.82	6,339.08
Year 4 PV (M)	6,876.43	7,140.88	7,412.88
Year 5 PV (M)	7,727.71	8,100.96	8,488.50
PV of Terminal Value (M)	185,571.79	194,534.98	203,841.21
Equity Value (M)	215,359.59	225,268.15	235,545.76
Shares Outstanding (M)	2,758.23	2,758.23	2,758.23
Fair Value	$78.08	$81.67	$85.40
Upside / Downside	163.78%	175.92%	188.51%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Ruentex Development Co.,Ltd. (9945.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener