Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

WUS Printed Circuit Co., Ltd. (2316.TW)

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

Valuation Snapshot

Stable Growth$56.36 - $83.02$69.16
Multi-Stage$458.76 - $511.56$484.58
Blended Fair Value$276.87
Current Price$53.50
Upside417.52%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-16.54%-9.83%0.500.501.001.500.561.230.000.006.962.64
YoY Growth--0.00%-50.00%-33.33%170.00%-55.00%0.00%0.00%-100.00%164.17%87.50%
Dividend Yield--1.26%1.13%3.48%4.83%1.77%4.68%0.00%0.00%26.64%6.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,440.85
(-) Cash Dividends Paid (M)90.83
(=) Cash Retained (M)1,350.02
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)288.17180.11108.06
Cash Retained (M)1,350.021,350.021,350.02
(-) Cash Required (M)-288.17-180.11-108.06
(=) Excess Retained (M)1,061.851,169.911,241.96
(/) Shares Outstanding (M)181.60181.60181.60
(=) Excess Retained per Share5.856.446.84
LTM Dividend per Share0.500.500.50
(+) Excess Retained per Share5.856.446.84
(=) Adjusted Dividend6.356.947.34
WACC / Discount Rate-0.02%-0.02%-0.02%
Growth Rate-10.14%-9.14%-8.14%
Fair Value$56.36$69.16$83.02
Upside / Downside5.34%29.27%55.17%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,440.851,309.151,189.481,080.75981.96892.20918.97
Payout Ratio6.30%23.04%39.78%56.52%73.26%90.00%92.50%
Projected Dividends (M)90.83301.67473.20610.86719.39802.98850.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.02%-0.02%-0.02%
Growth Rate-10.14%-9.14%-8.14%
Year 1 PV (M)298.41301.73305.05
Year 2 PV (M)463.03473.39483.87
Year 3 PV (M)591.26611.22631.63
Year 4 PV (M)688.79719.97752.19
Year 5 PV (M)760.51803.78849.00
PV of Terminal Value (M)80,508.6985,089.2389,875.91
Equity Value (M)83,310.7087,999.3292,897.65
Shares Outstanding (M)181.60181.60181.60
Fair Value$458.76$484.58$511.56
Upside / Downside757.50%805.76%856.18%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%