Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Delta Electronics, Inc. (2308.TW)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$3,238.12 - $3,815.05$3,575.26
Multi-Stage$2,507.89 - $2,752.26$2,627.79
Blended Fair Value$3,101.53
Current Price$854.00
Upside263.18%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.16%1.68%6.419.815.495.494.994.994.994.994.996.27
YoY Growth---34.65%78.91%0.00%10.00%0.00%0.00%0.00%0.00%-20.47%15.52%
Dividend Yield--1.78%2.93%1.82%2.04%1.73%4.14%3.20%3.84%3.07%4.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)49,962.27
(-) Cash Dividends Paid (M)18,182.80
(=) Cash Retained (M)31,779.47
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,992.456,245.283,747.17
Cash Retained (M)31,779.4731,779.4731,779.47
(-) Cash Required (M)-9,992.45-6,245.28-3,747.17
(=) Excess Retained (M)21,787.0225,534.1928,032.30
(/) Shares Outstanding (M)2,604.492,604.492,604.49
(=) Excess Retained per Share8.379.8010.76
LTM Dividend per Share6.986.986.98
(+) Excess Retained per Share8.379.8010.76
(=) Adjusted Dividend15.3516.7917.74
WACC / Discount Rate-0.33%-0.33%-0.33%
Growth Rate5.50%6.50%7.50%
Fair Value$3,238.12$3,575.26$3,815.05
Upside / Downside279.17%318.65%346.73%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)49,962.2753,209.8256,668.4660,351.9164,274.7868,452.6570,506.22
Payout Ratio36.39%47.11%57.84%68.56%79.28%90.00%92.50%
Projected Dividends (M)18,182.8025,069.5232,774.6841,375.6050,956.1661,607.3865,218.26

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.33%-0.33%-0.33%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)24,915.8625,152.0325,388.20
Year 2 PV (M)32,374.1632,990.7933,613.25
Year 3 PV (M)40,619.4741,785.5142,973.65
Year 4 PV (M)49,718.3551,630.3753,597.03
Year 5 PV (M)59,742.4162,627.9965,624.01
PV of Terminal Value (M)6,324,398.036,629,868.826,947,030.70
Equity Value (M)6,531,768.286,844,055.527,168,226.84
Shares Outstanding (M)2,604.492,604.492,604.49
Fair Value$2,507.89$2,627.79$2,752.26
Upside / Downside193.66%207.70%222.28%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%