DDM Analysis: 4560.TW

Valuation Snapshot

Stable Growth	$24.88 - $37.83	$30.96
Multi-Stage	$59.83 - $65.91	$62.81
Blended Fair Value	$46.88
Current Price	$33.10
Upside	41.64%
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	-29.31%	8.27%	0.60	2.20	1.80	1.00	3.97	3.40	2.39	1.53	1.65	0.95
YoY Growth	-	-	-72.73%	22.22%	80.10%	-74.85%	16.87%	41.93%	56.25%	-7.18%	72.94%	252.40%
Dividend Yield	-	-	1.72%	5.93%	4.58%	2.38%	9.30%	7.98%	4.18%	2.07%	3.30%	2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	194.26
(-) Cash Dividends Paid (M)	81.72
(=) Cash Retained (M)	112.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.85	24.28	14.57
Cash Retained (M)	112.54	112.54	112.54
(-) Cash Required (M)	-38.85	-24.28	-14.57
(=) Excess Retained (M)	73.69	88.26	97.97
(/) Shares Outstanding (M)	68.16	68.16	68.16
(=) Excess Retained per Share	1.08	1.29	1.44
LTM Dividend per Share	1.20	1.20	1.20
(+) Excess Retained per Share	1.08	1.29	1.44
(=) Adjusted Dividend	2.28	2.49	2.64
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-2.57%	-1.57%	-0.57%
Fair Value	$24.88	$30.96	$37.83
Upside / Downside	-24.84%	-6.47%	14.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	194.26	191.20	188.20	185.24	182.32	179.46	184.84
Payout Ratio	42.07%	51.65%	61.24%	70.83%	80.41%	90.00%	92.50%
Projected Dividends (M)	81.72	98.76	115.25	131.20	146.61	161.51	170.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-2.57%	-1.57%	-0.57%
Year 1 PV (M)	91.92	92.86	93.80
Year 2 PV (M)	99.83	101.89	103.97
Year 3 PV (M)	105.76	109.05	112.41
Year 4 PV (M)	110.00	114.59	119.31
Year 5 PV (M)	112.78	118.69	124.84
PV of Terminal Value (M)	3,557.84	3,744.21	3,938.32
Equity Value (M)	4,078.12	4,281.29	4,492.66
Shares Outstanding (M)	68.16	68.16	68.16
Fair Value	$59.83	$62.81	$65.91
Upside / Downside	80.75%	89.75%	99.12%

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

Analysis Mode

Ticker

Industry

Sector

Strong H Machinery Technology (Cayman) Incorporation (4560.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener