DDM Analysis: 2409.TW

Valuation Snapshot

Stable Growth	$51.78 - $146.21	$137.02
Multi-Stage	$20.51 - $22.44	$21.46
Blended Fair Value	$79.24
Current Price	$13.65
Upside	480.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.48%	16.94%	0.91	0.81	1.26	0.38	0.00	0.63	1.90	0.71	0.44	0.63
YoY Growth	-	-	12.50%	-35.94%	235.88%	0.00%	-100.00%	-66.67%	167.86%	60.00%	-30.00%	233.33%
Dividend Yield	-	-	6.76%	4.44%	6.86%	1.51%	0.00%	8.00%	13.46%	4.16%	3.00%	5.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,580.68
(-) Cash Dividends Paid (M)	2,300.36
(=) Cash Retained (M)	3,280.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,116.14	697.58	418.55
Cash Retained (M)	3,280.31	3,280.31	3,280.31
(-) Cash Required (M)	-1,116.14	-697.58	-418.55
(=) Excess Retained (M)	2,164.18	2,582.73	2,861.76
(/) Shares Outstanding (M)	7,589.40	7,589.40	7,589.40
(=) Excess Retained per Share	0.29	0.34	0.38
LTM Dividend per Share	0.30	0.30	0.30
(+) Excess Retained per Share	0.29	0.34	0.38
(=) Adjusted Dividend	0.59	0.64	0.68
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.48%	6.48%	7.48%
Fair Value	$51.78	$137.02	$146.21
Upside / Downside	279.34%	903.79%	971.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,580.68	5,942.15	6,327.03	6,736.84	7,173.20	7,637.82	7,866.95
Payout Ratio	41.22%	50.98%	60.73%	70.49%	80.24%	90.00%	92.50%
Projected Dividends (M)	2,300.36	3,029.08	3,842.54	4,748.67	5,756.06	6,874.04	7,276.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.48%	6.48%	7.48%
Year 1 PV (M)	2,812.86	2,839.52	2,866.19
Year 2 PV (M)	3,313.54	3,376.67	3,440.40
Year 3 PV (M)	3,802.63	3,911.81	4,023.07
Year 4 PV (M)	4,280.31	4,444.95	4,614.30
Year 5 PV (M)	4,746.78	4,976.10	5,214.20
PV of Terminal Value (M)	136,716.60	143,321.52	150,179.28
Equity Value (M)	155,672.72	162,870.58	170,337.44
Shares Outstanding (M)	7,589.40	7,589.40	7,589.40
Fair Value	$20.51	$21.46	$22.44
Upside / Downside	50.27%	57.22%	64.43%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

AUO Corporation (2409.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener