DDM Analysis: 2478.TW

Valuation Snapshot

Stable Growth	$30.53 - $49.53	$39.06
Multi-Stage	$49.59 - $54.39	$51.94
Blended Fair Value	$45.50
Current Price	$41.15
Upside	10.57%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-14.45%	19.34%	1.49	1.99	3.97	2.95	1.75	3.25	1.03	0.43	0.35	0.71
YoY Growth	-	-	-25.00%	-50.00%	34.82%	68.40%	-46.19%	215.83%	138.53%	23.92%	-51.19%	180.63%
Dividend Yield	-	-	3.18%	4.16%	8.54%	4.93%	2.19%	6.31%	1.36%	0.94%	1.24%	2.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	406.22
(-) Cash Dividends Paid (M)	217.10
(=) Cash Retained (M)	189.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	81.24	50.78	30.47
Cash Retained (M)	189.12	189.12	189.12
(-) Cash Required (M)	-81.24	-50.78	-30.47
(=) Excess Retained (M)	107.88	138.34	158.65
(/) Shares Outstanding (M)	145.65	145.65	145.65
(=) Excess Retained per Share	0.74	0.95	1.09
LTM Dividend per Share	1.49	1.49	1.49
(+) Excess Retained per Share	0.74	0.95	1.09
(=) Adjusted Dividend	2.23	2.44	2.58
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	0.21%	1.21%	2.21%
Fair Value	$30.53	$39.06	$49.53
Upside / Downside	-25.81%	-5.08%	20.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	406.22	411.15	416.14	421.19	426.30	431.48	444.42
Payout Ratio	53.44%	60.76%	68.07%	75.38%	82.69%	90.00%	92.50%
Projected Dividends (M)	217.10	249.79	283.25	317.48	352.51	388.33	411.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	0.21%	1.21%	2.21%
Year 1 PV (M)	229.99	232.28	234.58
Year 2 PV (M)	240.12	244.93	249.80
Year 3 PV (M)	247.80	255.29	262.93
Year 4 PV (M)	253.32	263.58	274.16
Year 5 PV (M)	256.94	270.02	283.62
PV of Terminal Value (M)	5,993.85	6,298.93	6,616.31
Equity Value (M)	7,222.01	7,565.04	7,921.39
Shares Outstanding (M)	145.65	145.65	145.65
Fair Value	$49.59	$51.94	$54.39
Upside / Downside	20.50%	26.22%	32.17%

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

TA-I Technology Co., Ltd. (2478.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener