DDM Analysis: 3257.TW

Valuation Snapshot

Stable Growth	$31.30 - $55.09	$41.40
Multi-Stage	$45.25 - $49.51	$47.34
Blended Fair Value	$44.37
Current Price	$59.20
Upside	-25.05%
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	-2.91%	6.26%	2.91	0.97	4.86	2.65	2.04	3.38	0.42	0.52	0.48	1.85
YoY Growth	-	-	200.00%	-80.00%	83.56%	29.47%	-39.49%	700.00%	-18.08%	8.50%	-74.35%	16.59%
Dividend Yield	-	-	5.50%	1.33%	9.24%	3.49%	2.61%	8.38%	0.80%	0.96%	1.59%	5.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	191.79
(-) Cash Dividends Paid (M)	159.65
(=) Cash Retained (M)	32.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.36	23.97	14.38
Cash Retained (M)	32.14	32.14	32.14
(-) Cash Required (M)	-38.36	-23.97	-14.38
(=) Excess Retained (M)	-6.22	8.16	17.75
(/) Shares Outstanding (M)	82.16	82.16	82.16
(=) Excess Retained per Share	-0.08	0.10	0.22
LTM Dividend per Share	1.94	1.94	1.94
(+) Excess Retained per Share	-0.08	0.10	0.22
(=) Adjusted Dividend	1.87	2.04	2.16
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	1.48%	2.48%	3.48%
Fair Value	$31.30	$41.40	$55.09
Upside / Downside	-47.14%	-30.06%	-6.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	191.79	196.55	201.43	206.43	211.56	216.81	223.31
Payout Ratio	83.24%	84.59%	85.95%	87.30%	88.65%	90.00%	92.50%
Projected Dividends (M)	159.65	166.27	173.12	180.21	187.54	195.13	206.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	1.48%	2.48%	3.48%
Year 1 PV (M)	153.10	154.61	156.12
Year 2 PV (M)	146.79	149.70	152.63
Year 3 PV (M)	140.70	144.90	149.19
Year 4 PV (M)	134.83	140.23	145.78
Year 5 PV (M)	129.18	135.67	142.42
PV of Terminal Value (M)	3,013.01	3,164.41	3,321.84
Equity Value (M)	3,717.62	3,889.53	4,067.99
Shares Outstanding (M)	82.16	82.16	82.16
Fair Value	$45.25	$47.34	$49.51
Upside / Downside	-23.57%	-20.03%	-16.36%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Champion Microelectronic Corporation (3257.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener