DDM Analysis: 6416.TW

Valuation Snapshot

Stable Growth	$44.71 - $72.36	$57.15
Multi-Stage	$85.20 - $93.53	$89.29
Blended Fair Value	$73.22
Current Price	$89.80
Upside	-18.47%
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	-2.74%	5.52%	2.80	3.60	1.99	3.63	2.77	3.21	3.27	4.09	3.76	2.45
YoY Growth	-	-	-22.22%	80.39%	-45.11%	31.07%	-13.79%	-1.71%	-20.00%	8.70%	53.33%	50.00%
Dividend Yield	-	-	2.91%	2.79%	1.75%	3.95%	1.94%	2.76%	3.42%	2.73%	3.13%	1.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	304.31
(-) Cash Dividends Paid (M)	205.38
(=) Cash Retained (M)	98.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	60.86	38.04	22.82
Cash Retained (M)	98.93	98.93	98.93
(-) Cash Required (M)	-60.86	-38.04	-22.82
(=) Excess Retained (M)	38.07	60.89	76.11
(/) Shares Outstanding (M)	73.44	73.44	73.44
(=) Excess Retained per Share	0.52	0.83	1.04
LTM Dividend per Share	2.80	2.80	2.80
(+) Excess Retained per Share	0.52	0.83	1.04
(=) Adjusted Dividend	3.31	3.63	3.83
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	-0.52%	0.48%	1.48%
Fair Value	$44.71	$57.15	$72.36
Upside / Downside	-50.21%	-36.36%	-19.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	304.31	305.75	307.21	308.67	310.14	311.62	320.96
Payout Ratio	67.49%	71.99%	76.49%	81.00%	85.50%	90.00%	92.50%
Projected Dividends (M)	205.38	220.12	235.00	250.01	265.16	280.45	296.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	-0.52%	0.48%	1.48%
Year 1 PV (M)	203.95	206.01	208.06
Year 2 PV (M)	201.75	205.83	209.95
Year 3 PV (M)	198.88	204.94	211.12
Year 4 PV (M)	195.45	203.42	211.64
Year 5 PV (M)	191.54	201.36	211.58
PV of Terminal Value (M)	5,265.45	5,535.48	5,816.49
Equity Value (M)	6,257.02	6,557.04	6,868.83
Shares Outstanding (M)	73.44	73.44	73.44
Fair Value	$85.20	$89.29	$93.53
Upside / Downside	-5.12%	-0.57%	4.16%

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

Analysis Mode

Ticker

Industry

Sector

CASwell Inc. (6416.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener