DDM Analysis: 1256.TW

Valuation Snapshot

Stable Growth	$94.83 - $147.74	$119.24
Multi-Stage	$116.25 - $127.59	$121.81
Blended Fair Value	$120.53
Current Price	$169.11
Upside	-28.73%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.21%	9.74%	6.57	6.47	12.95	11.95	6.18	5.61	4.53	3.36	3.20	4.00
YoY Growth	-	-	1.54%	-50.00%	8.33%	93.55%	10.00%	24.00%	34.82%	5.00%	-20.00%	54.00%
Dividend Yield	-	-	5.02%	2.66%	3.89%	4.08%	1.40%	3.19%	2.81%	2.35%	2.43%	3.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	327.31
(-) Cash Dividends Paid (M)	1.50
(=) Cash Retained (M)	325.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	65.46	40.91	24.55
Cash Retained (M)	325.81	325.81	325.81
(-) Cash Required (M)	-65.46	-40.91	-24.55
(=) Excess Retained (M)	260.35	284.90	301.27
(/) Shares Outstanding (M)	33.98	33.98	33.98
(=) Excess Retained per Share	7.66	8.39	8.87
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	7.66	8.39	8.87
(=) Adjusted Dividend	7.71	8.43	8.91
WACC / Discount Rate	9.43%	9.43%	9.43%
Growth Rate	1.21%	2.21%	3.21%
Fair Value	$94.83	$119.24	$147.74
Upside / Downside	-43.92%	-29.49%	-12.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	327.31	334.53	341.92	349.46	357.18	365.06	376.01
Payout Ratio	0.46%	18.37%	36.27%	54.18%	72.09%	90.00%	92.50%
Projected Dividends (M)	1.50	61.44	124.03	189.35	257.49	328.55	347.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.43%	9.43%	9.43%
Growth Rate	1.21%	2.21%	3.21%
Year 1 PV (M)	55.60	56.14	56.69
Year 2 PV (M)	101.55	103.57	105.61
Year 3 PV (M)	140.29	144.49	148.77
Year 4 PV (M)	172.63	179.55	186.68
Year 5 PV (M)	199.31	209.35	219.80
PV of Terminal Value (M)	3,280.33	3,445.63	3,617.52
Equity Value (M)	3,949.70	4,138.73	4,335.07
Shares Outstanding (M)	33.98	33.98	33.98
Fair Value	$116.25	$121.81	$127.59
Upside / Downside	-31.26%	-27.97%	-24.55%

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

Sunjuice Holdings Co., Limited (1256.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener