DDM Analysis: 3037.TW

Valuation Snapshot

Stable Growth	$355.40 - $418.72	$392.41
Multi-Stage	$269.03 - $295.14	$281.84
Blended Fair Value	$337.12
Current Price	$151.50
Upside	122.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	31.48%	17.36%	3.02	8.03	3.31	1.35	1.06	0.77	0.49	0.29	0.17	0.29
YoY Growth	-	-	-62.47%	143.04%	144.13%	28.32%	37.49%	55.98%	67.48%	70.24%	-40.73%	-52.14%
Dividend Yield	-	-	3.26%	4.16%	2.24%	0.54%	1.15%	2.40%	1.52%	1.56%	1.03%	1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,194.70
(-) Cash Dividends Paid (M)	2,294.58
(=) Cash Retained (M)	900.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	638.94	399.34	239.60
Cash Retained (M)	900.12	900.12	900.12
(-) Cash Required (M)	-638.94	-399.34	-239.60
(=) Excess Retained (M)	261.18	500.78	660.52
(/) Shares Outstanding (M)	1,517.34	1,517.34	1,517.34
(=) Excess Retained per Share	0.17	0.33	0.44
LTM Dividend per Share	1.51	1.51	1.51
(+) Excess Retained per Share	0.17	0.33	0.44
(=) Adjusted Dividend	1.68	1.84	1.95
WACC / Discount Rate	0.26%	0.26%	0.26%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$355.40	$392.41	$418.72
Upside / Downside	134.59%	159.01%	176.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,194.70	3,402.36	3,623.51	3,859.04	4,109.88	4,377.02	4,508.33
Payout Ratio	71.82%	75.46%	79.09%	82.73%	86.36%	90.00%	92.50%
Projected Dividends (M)	2,294.58	2,567.41	2,866.01	3,192.58	3,549.49	3,939.32	4,170.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.26%	0.26%	0.26%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,536.74	2,560.78	2,584.82
Year 2 PV (M)	2,797.93	2,851.23	2,905.02
Year 3 PV (M)	3,079.51	3,167.91	3,257.99
Year 4 PV (M)	3,382.87	3,512.97	3,646.78
Year 5 PV (M)	3,709.54	3,888.71	4,074.74
PV of Terminal Value (M)	392,696.28	411,663.65	431,356.96
Equity Value (M)	408,202.87	427,645.25	447,826.32
Shares Outstanding (M)	1,517.34	1,517.34	1,517.34
Fair Value	$269.03	$281.84	$295.14
Upside / Downside	77.57%	86.03%	94.81%

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

Unimicron Technology Corp. (3037.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener