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

Unimicron Technology Corp. (3037.TW)

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

Valuation Snapshot

Stable Growth$355.40 - $418.72$392.41
Multi-Stage$266.12 - $291.95$278.80
Blended Fair Value$335.60
Current Price$151.50
Upside121.52%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS31.48%17.36%3.028.033.311.351.060.770.490.290.170.29
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)638.94399.34239.60
Cash Retained (M)900.12900.12900.12
(-) Cash Required (M)-638.94-399.34-239.60
(=) Excess Retained (M)261.18500.78660.52
(/) Shares Outstanding (M)1,517.341,517.341,517.34
(=) Excess Retained per Share0.170.330.44
LTM Dividend per Share1.511.511.51
(+) Excess Retained per Share0.170.330.44
(=) Adjusted Dividend1.681.841.95
WACC / Discount Rate0.48%0.48%0.48%
Growth Rate5.50%6.50%7.50%
Fair Value$355.40$392.41$418.72
Upside / Downside134.59%159.01%176.39%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,194.703,402.363,623.513,859.044,109.884,377.024,508.33
Payout Ratio71.82%75.46%79.09%82.73%86.36%90.00%92.50%
Projected Dividends (M)2,294.582,567.412,866.013,192.583,549.493,939.324,170.21

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.48%0.48%0.48%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,531.162,555.152,579.15
Year 2 PV (M)2,785.652,838.712,892.27
Year 3 PV (M)3,059.253,147.073,236.56
Year 4 PV (M)3,353.243,482.203,614.84
Year 5 PV (M)3,668.973,846.184,030.18
PV of Terminal Value (M)388,401.12407,161.04426,638.94
Equity Value (M)403,799.40423,030.35442,991.93
Shares Outstanding (M)1,517.341,517.341,517.34
Fair Value$266.12$278.80$291.95
Upside / Downside75.66%84.02%92.71%

High-Yield Dividend Screener

« Prev Page 20 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SMBCSouthern Missouri Bancorp, Inc.1.61%$0.9417.19%
VIRCVirco Mfg. Corporation1.61%$0.1041.34%
CNOCNO Financial Group, Inc.1.60%$0.6722.53%
IVTInvenTrust Properties Corp.1.60%$0.4529.49%
KBRKBR, Inc.1.60%$0.6521.84%
OBKOrigin Bancorp, Inc.1.60%$0.6031.45%
TNCTennant Company1.60%$1.1839.96%
DELLDell Technologies Inc.1.59%$2.0327.33%
RVSBRiverview Bancorp, Inc.1.59%$0.0835.84%
0HPW.LBroadridge Financial Solutions, Inc.1.58%$3.4944.54%
CCFChase Corporation1.58%$2.0157.26%
MSIFMSC Income Fund, Inc.1.58%$0.2112.72%
PRIPrimerica, Inc.1.58%$4.1018.44%
IEXIDEX Corporation1.57%$2.8244.28%
LHXL3Harris Technologies, Inc.1.57%$4.7951.11%
MROMarathon Oil Corporation1.57%$0.4519.02%
NEUNewMarket Corporation1.57%$10.8222.69%
PSMTPriceSmart, Inc.1.57%$1.9339.29%
TFSLTFS Financial Corporation1.57%$0.2165.45%
UFPIUFP Industries, Inc.1.57%$1.4425.79%
0M3Q.LZoetis Inc.1.56%$1.9532.55%
0K92.LNorthrop Grumman Corporation1.55%$8.8031.43%
0QZ5.LCognizant Technology Solutions Corporation1.55%$1.2528.62%
EMREmerson Electric Co.1.55%$2.1151.98%
SYFSynchrony Financial1.55%$1.3213.96%
TXRHTexas Roadhouse, Inc.1.55%$2.6540.30%
0HQW.LC.H. Robinson Worldwide, Inc.1.54%$2.4850.26%
0J76.LHuntington Ingalls Industries, Inc.1.54%$5.3637.08%
BHEBenchmark Electronics, Inc.1.54%$0.6865.62%
DPZDomino's Pizza, Inc.1.54%$6.5437.90%
GRCThe Gorman-Rupp Company1.54%$0.7438.69%
DFSDiscover Financial Services1.53%$3.0616.08%
SPFISouth Plains Financial, Inc.1.53%$0.5916.67%
JMSBJohn Marshall Bancorp, Inc.1.52%$0.3029.07%
0J3H.LThe Hartford Financial Services Group, Inc.1.51%$2.0616.53%
TRVThe Travelers Companies, Inc.1.51%$4.2916.63%
CISMXClarkston Partners Fund Institutional Class1.50%$0.1932.74%
FCAPFirst Capital, Inc.1.50%$0.8828.53%
MGYRMagyar Bancorp, Inc.1.50%$0.2622.66%
OBTOrange County Bancorp, Inc.1.50%$0.4315.62%
OSKOshkosh Corporation1.50%$1.9919.24%
SAICScience Applications International Corporation1.50%$1.5119.14%
FULH.B. Fuller Company1.49%$0.9043.28%
CBNKCapital Bancorp, Inc.1.48%$0.4114.04%
FRBAFirst Bank1.48%$0.2414.40%
ANDEThe Andersons, Inc.1.47%$0.7836.39%
IROQIF Bancorp, Inc.1.47%$0.4025.40%
WMWaste Management, Inc.1.47%$3.2250.78%
ATRAptarGroup, Inc.1.45%$1.7828.44%
CHXChampionX Corporation1.45%$0.3724.70%