DDM Analysis: 2316.TW

Valuation Snapshot

Stable Growth	$56.36 - $83.02	$69.16
Multi-Stage	$458.76 - $511.56	$484.58
Blended Fair Value	$276.87
Current Price	$53.50
Upside	417.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-16.54%	-9.83%	0.50	0.50	1.00	1.50	0.56	1.23	0.00	0.00	6.96	2.64
YoY Growth	-	-	0.00%	-50.00%	-33.33%	170.00%	-55.00%	0.00%	0.00%	-100.00%	164.17%	87.50%
Dividend Yield	-	-	1.26%	1.13%	3.48%	4.83%	1.77%	4.68%	0.00%	0.00%	26.64%	6.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,440.85
(-) Cash Dividends Paid (M)	90.83
(=) Cash Retained (M)	1,350.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	288.17	180.11	108.06
Cash Retained (M)	1,350.02	1,350.02	1,350.02
(-) Cash Required (M)	-288.17	-180.11	-108.06
(=) Excess Retained (M)	1,061.85	1,169.91	1,241.96
(/) Shares Outstanding (M)	181.60	181.60	181.60
(=) Excess Retained per Share	5.85	6.44	6.84
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	5.85	6.44	6.84
(=) Adjusted Dividend	6.35	6.94	7.34
WACC / Discount Rate	-0.02%	-0.02%	-0.02%
Growth Rate	-10.14%	-9.14%	-8.14%
Fair Value	$56.36	$69.16	$83.02
Upside / Downside	5.34%	29.27%	55.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,440.85	1,309.15	1,189.48	1,080.75	981.96	892.20	918.97
Payout Ratio	6.30%	23.04%	39.78%	56.52%	73.26%	90.00%	92.50%
Projected Dividends (M)	90.83	301.67	473.20	610.86	719.39	802.98	850.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.02%	-0.02%	-0.02%
Growth Rate	-10.14%	-9.14%	-8.14%
Year 1 PV (M)	298.41	301.73	305.05
Year 2 PV (M)	463.03	473.39	483.87
Year 3 PV (M)	591.26	611.22	631.63
Year 4 PV (M)	688.79	719.97	752.19
Year 5 PV (M)	760.51	803.78	849.00
PV of Terminal Value (M)	80,508.69	85,089.23	89,875.91
Equity Value (M)	83,310.70	87,999.32	92,897.65
Shares Outstanding (M)	181.60	181.60	181.60
Fair Value	$458.76	$484.58	$511.56
Upside / Downside	757.50%	805.76%	856.18%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

WUS Printed Circuit Co., Ltd. (2316.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener