DDM Analysis: 3056.TW

Valuation Snapshot

Stable Growth	$673.62 - $1,104.02	$1,034.63
Multi-Stage	$175.35 - $192.18	$183.61
Blended Fair Value	$609.12
Current Price	$24.81
Upside	2,355.13%
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	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$673.62	$1,034.63	$1,104.02
Upside / Downside	2,615.11%	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	6.20%	6.20%	6.20%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	611.26	617.05	622.84
Year 2 PV (M)	1,076.00	1,096.50	1,117.19
Year 3 PV (M)	1,534.64	1,578.69	1,623.58
Year 4 PV (M)	1,987.22	2,063.64	2,142.25
Year 5 PV (M)	2,433.80	2,551.36	2,673.41
PV of Terminal Value (M)	80,626.29	84,520.57	88,563.89
Equity Value (M)	88,269.20	92,427.80	96,743.15
Shares Outstanding (M)	503.40	503.40	503.40
Fair Value	$175.35	$183.61	$192.18
Upside / Downside	606.75%	640.05%	674.60%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

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