DDM Analysis: 2441.TW

Valuation Snapshot

Stable Growth	$39.36 - $60.50	$49.20
Multi-Stage	$51.25 - $55.92	$53.54
Blended Fair Value	$51.37
Current Price	$63.10
Upside	-18.58%
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	-1.53%	2.26%	2.48	3.67	4.96	3.07	2.28	2.68	2.97	2.73	2.38	2.78
YoY Growth	-	-	-32.43%	-26.00%	61.29%	34.78%	-14.81%	-10.00%	9.09%	14.58%	-14.29%	40.00%
Dividend Yield	-	-	4.30%	5.85%	9.30%	4.14%	3.21%	6.37%	6.98%	4.89%	5.72%	7.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,389.50
(-) Cash Dividends Paid (M)	1,706.54
(=) Cash Retained (M)	682.96

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	477.90	298.69	179.21
Cash Retained (M)	682.96	682.96	682.96
(-) Cash Required (M)	-477.90	-298.69	-179.21
(=) Excess Retained (M)	205.06	384.27	503.75
(/) Shares Outstanding (M)	573.76	573.76	573.76
(=) Excess Retained per Share	0.36	0.67	0.88
LTM Dividend per Share	2.97	2.97	2.97
(+) Excess Retained per Share	0.36	0.67	0.88
(=) Adjusted Dividend	3.33	3.64	3.85
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	1.41%	2.41%	3.41%
Fair Value	$39.36	$49.20	$60.50
Upside / Downside	-37.63%	-22.02%	-4.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,389.50	2,447.08	2,506.06	2,566.45	2,628.31	2,691.65	2,772.40
Payout Ratio	71.42%	75.13%	78.85%	82.57%	86.28%	90.00%	92.50%
Projected Dividends (M)	1,706.54	1,838.61	1,976.05	2,119.05	2,267.80	2,422.48	2,564.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.99%	9.99%	9.99%
Growth Rate	1.41%	2.41%	3.41%
Year 1 PV (M)	1,655.22	1,671.54	1,687.86
Year 2 PV (M)	1,601.52	1,633.26	1,665.31
Year 3 PV (M)	1,546.11	1,592.30	1,639.41
Year 4 PV (M)	1,489.60	1,549.23	1,610.64
Year 5 PV (M)	1,432.50	1,504.53	1,579.44
PV of Terminal Value (M)	21,679.94	22,770.15	23,903.79
Equity Value (M)	29,404.88	30,721.02	32,086.44
Shares Outstanding (M)	573.76	573.76	573.76
Fair Value	$51.25	$53.54	$55.92
Upside / Downside	-18.78%	-15.14%	-11.37%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Greatek Electronics Inc. (2441.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener