DDM Analysis: 6213.TW

Valuation Snapshot

Stable Growth	$22.52 - $32.23	$27.28
Multi-Stage	$58.20 - $64.20	$61.14
Blended Fair Value	$44.21
Current Price	$87.20
Upside	-49.30%
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	-13.91%	-2.76%	1.50	3.00	5.28	4.59	4.59	3.18	2.59	2.09	1.34	1.05
YoY Growth	-	-	-50.00%	-43.13%	15.02%	0.00%	44.61%	22.58%	24.00%	56.25%	27.04%	-47.02%
Dividend Yield	-	-	2.39%	2.81%	6.75%	3.83%	3.43%	2.43%	3.07%	3.03%	3.08%	3.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,225.18
(-) Cash Dividends Paid (M)	544.44
(=) Cash Retained (M)	680.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	245.04	153.15	91.89
Cash Retained (M)	680.75	680.75	680.75
(-) Cash Required (M)	-245.04	-153.15	-91.89
(=) Excess Retained (M)	435.71	527.60	588.86
(/) Shares Outstanding (M)	362.47	362.47	362.47
(=) Excess Retained per Share	1.20	1.46	1.62
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	1.20	1.46	1.62
(=) Adjusted Dividend	2.70	2.96	3.13
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-4.76%	-3.76%	-2.76%
Fair Value	$22.52	$27.28	$32.23
Upside / Downside	-74.17%	-68.72%	-63.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,225.18	1,179.13	1,134.80	1,092.15	1,051.09	1,011.58	1,041.93
Payout Ratio	44.44%	53.55%	62.66%	71.77%	80.89%	90.00%	92.50%
Projected Dividends (M)	544.44	631.42	711.09	783.89	850.20	910.42	963.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	-4.76%	-3.76%	-2.76%
Year 1 PV (M)	585.76	591.91	598.06
Year 2 PV (M)	611.97	624.89	637.94
Year 3 PV (M)	625.83	645.75	666.09
Year 4 PV (M)	629.69	656.55	684.27
Year 5 PV (M)	625.53	659.06	694.02
PV of Terminal Value (M)	18,018.33	18,984.34	19,991.34
Equity Value (M)	21,097.10	22,162.50	23,271.72
Shares Outstanding (M)	362.47	362.47	362.47
Fair Value	$58.20	$61.14	$64.20
Upside / Downside	-33.25%	-29.88%	-26.37%

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

Mode

Ticker

Industry

Sector

ITEQ Corporation (6213.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener