DDM Analysis: 3056.TW

Valuation Snapshot

Stable Growth	$674.74 - $1,104.02	$1,034.63
Multi-Stage	$175.41 - $192.25	$183.68
Blended Fair Value	$609.15
Current Price	$24.81
Upside	2,355.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-14.87%	-6.33%	0.28	1.98	0.63	1.84	1.25	0.62	0.92	1.14	1.14	0.17
YoY Growth	-	-	-85.90%	213.40%	-65.76%	47.72%	100.07%	-32.28%	-19.58%	0.00%	566.35%	-67.96%
Dividend Yield	-	-	1.00%	9.64%	2.71%	10.74%	6.50%	4.35%	9.98%	9.39%	9.88%	1.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,794.55
(-) Cash Dividends Paid (M)	140.33
(=) Cash Retained (M)	2,654.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	558.91	349.32	209.59
Cash Retained (M)	2,654.22	2,654.22	2,654.22
(-) Cash Required (M)	-558.91	-349.32	-209.59
(=) Excess Retained (M)	2,095.31	2,304.90	2,444.63
(/) Shares Outstanding (M)	503.40	503.40	503.40
(=) Excess Retained per Share	4.16	4.58	4.86
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	4.16	4.58	4.86
(=) Adjusted Dividend	4.44	4.86	5.13
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$674.74	$1,034.63	$1,104.02
Upside / Downside	2,619.62%	4,070.21%	4,349.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,794.55	2,976.20	3,169.65	3,375.68	3,595.09	3,828.78	3,943.64
Payout Ratio	5.02%	22.02%	39.01%	56.01%	73.00%	90.00%	92.50%
Projected Dividends (M)	140.33	655.28	1,236.57	1,890.67	2,624.57	3,445.90	3,647.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	611.26	617.06	622.85
Year 2 PV (M)	1,076.03	1,096.52	1,117.21
Year 3 PV (M)	1,534.69	1,578.74	1,623.63
Year 4 PV (M)	1,987.30	2,063.73	2,142.34
Year 5 PV (M)	2,433.93	2,551.49	2,673.55
PV of Terminal Value (M)	80,659.82	84,555.72	88,600.73
Equity Value (M)	88,303.04	92,463.27	96,780.31
Shares Outstanding (M)	503.40	503.40	503.40
Fair Value	$175.41	$183.68	$192.25
Upside / Downside	607.02%	640.33%	674.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Fu Hua Innovation Co. Ltd. (3056.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener