DDM Analysis: 4560.TW

Valuation Snapshot

Stable Growth	$24.88 - $37.83	$30.96
Multi-Stage	$59.83 - $65.91	$62.81
Blended Fair Value	$46.88
Current Price	$33.10
Upside	41.64%
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	-29.31%	8.27%	0.60	2.20	1.80	1.00	3.97	3.40	2.39	1.53	1.65	0.95
YoY Growth	-	-	-72.73%	22.22%	80.10%	-74.85%	16.87%	41.93%	56.25%	-7.18%	72.94%	252.40%
Dividend Yield	-	-	1.72%	5.93%	4.58%	2.38%	9.30%	7.98%	4.18%	2.07%	3.30%	2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	194.26
(-) Cash Dividends Paid (M)	81.72
(=) Cash Retained (M)	112.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.85	24.28	14.57
Cash Retained (M)	112.54	112.54	112.54
(-) Cash Required (M)	-38.85	-24.28	-14.57
(=) Excess Retained (M)	73.69	88.26	97.97
(/) Shares Outstanding (M)	68.16	68.16	68.16
(=) Excess Retained per Share	1.08	1.29	1.44
LTM Dividend per Share	1.20	1.20	1.20
(+) Excess Retained per Share	1.08	1.29	1.44
(=) Adjusted Dividend	2.28	2.49	2.64
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-2.57%	-1.57%	-0.57%
Fair Value	$24.88	$30.96	$37.83
Upside / Downside	-24.84%	-6.47%	14.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	194.26	191.20	188.20	185.24	182.32	179.46	184.84
Payout Ratio	42.07%	51.65%	61.24%	70.83%	80.41%	90.00%	92.50%
Projected Dividends (M)	81.72	98.76	115.25	131.20	146.61	161.51	170.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-2.57%	-1.57%	-0.57%
Year 1 PV (M)	91.92	92.86	93.80
Year 2 PV (M)	99.83	101.89	103.97
Year 3 PV (M)	105.76	109.05	112.41
Year 4 PV (M)	110.00	114.59	119.31
Year 5 PV (M)	112.78	118.69	124.84
PV of Terminal Value (M)	3,557.86	3,744.23	3,938.34
Equity Value (M)	4,078.14	4,281.31	4,492.68
Shares Outstanding (M)	68.16	68.16	68.16
Fair Value	$59.83	$62.81	$65.91
Upside / Downside	80.75%	89.75%	99.12%

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

Ticker

Industry

Sector

Strong H Machinery Technology (Cayman) Incorporation (4560.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener