DDM Analysis: 6591.TW

Valuation Snapshot

Stable Growth	$86.18 - $168.09	$118.65
Multi-Stage	$81.80 - $89.66	$85.66
Blended Fair Value	$102.15
Current Price	$81.80
Upside	24.88%
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	21.34%	0.00%	2.64	3.52	3.31	2.26	1.05	1.00	1.22	0.71	0.00	0.00
YoY Growth	-	-	-25.09%	6.54%	46.64%	113.84%	5.10%	-17.82%	72.51%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.46%	6.10%	6.56%	3.82%	1.62%	3.10%	3.00%	0.87%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	203.97
(-) Cash Dividends Paid (M)	0.69
(=) Cash Retained (M)	203.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	40.79	25.50	15.30
Cash Retained (M)	203.29	203.29	203.29
(-) Cash Required (M)	-40.79	-25.50	-15.30
(=) Excess Retained (M)	162.49	177.79	187.99
(/) Shares Outstanding (M)	38.82	38.82	38.82
(=) Excess Retained per Share	4.19	4.58	4.84
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	4.19	4.58	4.84
(=) Adjusted Dividend	4.20	4.60	4.86
WACC / Discount Rate	8.65%	8.65%	8.65%
Growth Rate	3.60%	4.60%	5.60%
Fair Value	$86.18	$118.65	$168.09
Upside / Downside	5.35%	45.04%	105.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	203.97	213.35	223.16	233.41	244.14	255.36	263.03
Payout Ratio	0.34%	18.27%	36.20%	54.13%	72.07%	90.00%	92.50%
Projected Dividends (M)	0.69	38.98	80.79	126.36	175.95	229.83	243.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.65%	8.65%	8.65%
Growth Rate	3.60%	4.60%	5.60%
Year 1 PV (M)	35.53	35.87	36.22
Year 2 PV (M)	67.13	68.44	69.75
Year 3 PV (M)	95.72	98.52	101.37
Year 4 PV (M)	121.50	126.26	131.16
Year 5 PV (M)	144.68	151.79	159.19
PV of Terminal Value (M)	2,710.79	2,844.17	2,982.75
Equity Value (M)	3,175.35	3,325.05	3,480.44
Shares Outstanding (M)	38.82	38.82	38.82
Fair Value	$81.80	$85.66	$89.66
Upside / Downside	0.00%	4.72%	9.61%

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

Sun Max Tech Limited (6591.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener