DDM Analysis: 2891.TW

Valuation Snapshot

Stable Growth	$122.95 - $667.38	$223.08
Multi-Stage	$75.92 - $82.86	$79.33
Blended Fair Value	$151.20
Current Price	$42.90
Upside	252.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.64%	20.71%	1.84	1.04	1.28	1.08	1.03	1.02	1.06	0.98	0.73	0.62
YoY Growth	-	-	76.93%	-18.73%	18.55%	5.15%	1.18%	-3.91%	8.22%	33.33%	18.16%	121.07%
Dividend Yield	-	-	4.67%	3.29%	5.87%	3.68%	4.65%	5.68%	5.21%	4.61%	3.91%	3.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	74,138.43
(-) Cash Dividends Paid (M)	46,725.81
(=) Cash Retained (M)	27,412.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14,827.69	9,267.30	5,560.38
Cash Retained (M)	27,412.62	27,412.62	27,412.62
(-) Cash Required (M)	-14,827.69	-9,267.30	-5,560.38
(=) Excess Retained (M)	12,584.94	18,145.32	21,852.24
(/) Shares Outstanding (M)	19,923.39	19,923.39	19,923.39
(=) Excess Retained per Share	0.63	0.91	1.10
LTM Dividend per Share	2.35	2.35	2.35
(+) Excess Retained per Share	0.63	0.91	1.10
(=) Adjusted Dividend	2.98	3.26	3.44
WACC / Discount Rate	8.05%	8.05%	8.05%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$122.95	$223.08	$667.38
Upside / Downside	186.60%	420.00%	1,455.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	74,138.43	78,957.43	84,089.66	89,555.49	95,376.60	101,576.08	104,623.36
Payout Ratio	63.03%	68.42%	73.82%	79.21%	84.61%	90.00%	92.50%
Projected Dividends (M)	46,725.81	54,022.73	62,070.83	70,936.94	80,693.39	91,418.47	96,776.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.05%	8.05%	8.05%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	49,526.40	49,995.84	50,465.29
Year 2 PV (M)	52,168.46	53,162.12	54,165.16
Year 3 PV (M)	54,657.92	56,226.95	57,825.73
Year 4 PV (M)	57,000.52	59,192.60	61,447.31
Year 5 PV (M)	59,201.82	62,061.29	65,030.20
PV of Terminal Value (M)	1,239,933.04	1,299,822.27	1,362,003.60
Equity Value (M)	1,512,488.16	1,580,461.07	1,650,937.28
Shares Outstanding (M)	19,923.39	19,923.39	19,923.39
Fair Value	$75.92	$79.33	$82.86
Upside / Downside	76.96%	84.91%	93.16%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

CTBC Financial Holding Co., Ltd. (2891.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener