DDM Analysis: 2615.TW

Valuation Snapshot

Stable Growth	$337.91 - $1,165.34	$556.17
Multi-Stage	$217.76 - $237.98	$227.69
Blended Fair Value	$391.93
Current Price	$74.30
Upside	427.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	25.66%	9.02%	1.50	4.98	9.10	0.79	0.63	0.48	0.39	0.32	0.95	1.58
YoY Growth	-	-	-70.00%	-45.24%	1,055.00%	25.00%	32.09%	21.13%	25.00%	-66.67%	-40.00%	150.00%
Dividend Yield	-	-	1.91%	11.19%	13.29%	0.57%	1.45%	4.39%	3.11%	2.23%	6.80%	10.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	34,233.69
(-) Cash Dividends Paid (M)	9,821.51
(=) Cash Retained (M)	24,412.18

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,846.74	4,279.21	2,567.53
Cash Retained (M)	24,412.18	24,412.18	24,412.18
(-) Cash Required (M)	-6,846.74	-4,279.21	-2,567.53
(=) Excess Retained (M)	17,565.44	20,132.97	21,844.65
(/) Shares Outstanding (M)	2,814.78	2,814.78	2,814.78
(=) Excess Retained per Share	6.24	7.15	7.76
LTM Dividend per Share	3.49	3.49	3.49
(+) Excess Retained per Share	6.24	7.15	7.76
(=) Adjusted Dividend	9.73	10.64	11.25
WACC / Discount Rate	8.54%	8.54%	8.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$337.91	$556.17	$1,165.34
Upside / Downside	354.79%	648.55%	1,468.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	34,233.69	36,458.88	38,828.71	41,352.58	44,040.50	46,903.13	48,310.22
Payout Ratio	28.69%	40.95%	53.21%	65.48%	77.74%	90.00%	92.50%
Projected Dividends (M)	9,821.51	14,930.53	20,662.22	27,075.95	34,236.17	42,212.81	44,686.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.54%	8.54%	8.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,626.90	13,756.06	13,885.23
Year 2 PV (M)	17,211.58	17,539.41	17,870.34
Year 3 PV (M)	20,584.93	21,175.85	21,777.97
Year 4 PV (M)	23,755.97	24,669.56	25,609.24
Year 5 PV (M)	26,733.38	28,024.61	29,365.26
PV of Terminal Value (M)	511,039.33	535,722.72	561,350.80
Equity Value (M)	612,952.08	640,888.21	669,858.84
Shares Outstanding (M)	2,814.78	2,814.78	2,814.78
Fair Value	$217.76	$227.69	$237.98
Upside / Downside	193.09%	206.44%	220.30%

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

Wan Hai Lines Ltd. (2615.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener