DDM Analysis: 3257.TW

Valuation Snapshot

Stable Growth	$31.30 - $55.09	$41.40
Multi-Stage	$45.25 - $49.51	$47.34
Blended Fair Value	$44.37
Current Price	$59.20
Upside	-25.05%
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	-2.91%	6.26%	2.91	0.97	4.86	2.65	2.04	3.38	0.42	0.52	0.48	1.85
YoY Growth	-	-	200.00%	-80.00%	83.56%	29.47%	-39.49%	700.00%	-18.08%	8.50%	-74.35%	16.59%
Dividend Yield	-	-	5.50%	1.33%	9.24%	3.49%	2.61%	8.38%	0.80%	0.96%	1.59%	5.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	191.79
(-) Cash Dividends Paid (M)	159.65
(=) Cash Retained (M)	32.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.36	23.97	14.38
Cash Retained (M)	32.14	32.14	32.14
(-) Cash Required (M)	-38.36	-23.97	-14.38
(=) Excess Retained (M)	-6.22	8.16	17.75
(/) Shares Outstanding (M)	82.16	82.16	82.16
(=) Excess Retained per Share	-0.08	0.10	0.22
LTM Dividend per Share	1.94	1.94	1.94
(+) Excess Retained per Share	-0.08	0.10	0.22
(=) Adjusted Dividend	1.87	2.04	2.16
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	1.48%	2.48%	3.48%
Fair Value	$31.30	$41.40	$55.09
Upside / Downside	-47.14%	-30.06%	-6.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	191.79	196.55	201.43	206.43	211.56	216.81	223.31
Payout Ratio	83.24%	84.59%	85.95%	87.30%	88.65%	90.00%	92.50%
Projected Dividends (M)	159.65	166.27	173.12	180.21	187.54	195.13	206.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	1.48%	2.48%	3.48%
Year 1 PV (M)	153.10	154.61	156.12
Year 2 PV (M)	146.79	149.70	152.63
Year 3 PV (M)	140.70	144.90	149.19
Year 4 PV (M)	134.83	140.23	145.78
Year 5 PV (M)	129.18	135.67	142.42
PV of Terminal Value (M)	3,012.99	3,164.39	3,321.82
Equity Value (M)	3,717.60	3,889.50	4,067.96
Shares Outstanding (M)	82.16	82.16	82.16
Fair Value	$45.25	$47.34	$49.51
Upside / Downside	-23.57%	-20.03%	-16.36%

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

Champion Microelectronic Corporation (3257.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener