DDM Analysis: 1504.TW

Valuation Snapshot

Stable Growth	$206.98 - $507.01	$475.15
Multi-Stage	$76.38 - $83.45	$79.85
Blended Fair Value	$277.50
Current Price	$95.10
Upside	191.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.00%	8.51%	2.36	1.52	1.37	1.17	0.91	0.84	0.82	0.84	0.76	1.04
YoY Growth	-	-	55.39%	11.11%	17.39%	28.19%	8.35%	2.82%	-2.27%	10.00%	-27.27%	0.00%
Dividend Yield	-	-	4.82%	2.70%	3.22%	3.63%	2.81%	3.48%	3.85%	3.38%	2.46%	3.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,380.34
(-) Cash Dividends Paid (M)	4,729.66
(=) Cash Retained (M)	650.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,076.07	672.54	403.53
Cash Retained (M)	650.67	650.67	650.67
(-) Cash Required (M)	-1,076.07	-672.54	-403.53
(=) Excess Retained (M)	-425.39	-21.87	247.15
(/) Shares Outstanding (M)	2,110.42	2,110.42	2,110.42
(=) Excess Retained per Share	-0.20	-0.01	0.12
LTM Dividend per Share	2.24	2.24	2.24
(+) Excess Retained per Share	-0.20	-0.01	0.12
(=) Adjusted Dividend	2.04	2.23	2.36
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$206.98	$475.15	$507.01
Upside / Downside	117.64%	399.63%	433.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,380.34	5,730.06	6,102.51	6,499.18	6,921.62	7,371.53	7,592.67
Payout Ratio	87.91%	88.33%	88.74%	89.16%	89.58%	90.00%	92.50%
Projected Dividends (M)	4,729.66	5,061.08	5,415.61	5,794.83	6,200.48	6,634.38	7,023.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,705.82	4,750.43	4,795.03
Year 2 PV (M)	4,681.99	4,771.17	4,861.19
Year 3 PV (M)	4,658.18	4,791.90	4,928.16
Year 4 PV (M)	4,634.39	4,812.62	4,995.93
Year 5 PV (M)	4,610.62	4,833.31	5,064.53
PV of Terminal Value (M)	137,893.52	144,553.83	151,469.05
Equity Value (M)	161,184.53	168,513.26	176,113.89
Shares Outstanding (M)	2,110.42	2,110.42	2,110.42
Fair Value	$76.38	$79.85	$83.45
Upside / Downside	-19.69%	-16.04%	-12.25%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

TECO Electric & Machinery Co., Ltd. (1504.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener