DDM Analysis: 3545.TW

Valuation Snapshot

Stable Growth	$40.23 - $73.68	$54.06
Multi-Stage	$52.43 - $57.48	$54.91
Blended Fair Value	$54.49
Current Price	$66.10
Upside	-17.57%
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	7.68%	-2.52%	1.00	0.50	15.71	3.23	0.69	0.69	0.69	0.88	0.98	0.60
YoY Growth	-	-	101.07%	-96.82%	385.71%	366.67%	0.00%	0.00%	-21.05%	-10.49%	63.26%	-53.64%
Dividend Yield	-	-	1.51%	0.53%	20.27%	2.22%	0.38%	1.71%	1.97%	1.93%	1.70%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	599.30
(-) Cash Dividends Paid (M)	217.15
(=) Cash Retained (M)	382.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	119.86	74.91	44.95
Cash Retained (M)	382.15	382.15	382.15
(-) Cash Required (M)	-119.86	-74.91	-44.95
(=) Excess Retained (M)	262.29	307.23	337.20
(/) Shares Outstanding (M)	216.40	216.40	216.40
(=) Excess Retained per Share	1.21	1.42	1.56
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	1.21	1.42	1.56
(=) Adjusted Dividend	2.22	2.42	2.56
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	1.93%	2.93%	3.93%
Fair Value	$40.23	$54.06	$73.68
Upside / Downside	-39.14%	-18.21%	11.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	599.30	616.83	634.87	653.45	672.56	692.24	713.01
Payout Ratio	36.23%	46.99%	57.74%	68.49%	79.25%	90.00%	92.50%
Projected Dividends (M)	217.15	289.83	366.58	447.57	532.99	623.02	659.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	1.93%	2.93%	3.93%
Year 1 PV (M)	266.90	269.51	272.13
Year 2 PV (M)	310.86	316.98	323.17
Year 3 PV (M)	349.50	359.89	370.48
Year 4 PV (M)	383.26	398.52	414.24
Year 5 PV (M)	412.55	433.18	454.64
PV of Terminal Value (M)	9,622.08	10,103.45	10,603.89
Equity Value (M)	11,345.14	11,881.55	12,438.56
Shares Outstanding (M)	216.40	216.40	216.40
Fair Value	$52.43	$54.91	$57.48
Upside / Downside	-20.68%	-16.93%	-13.04%

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

FocalTech Systems Co., Ltd. (3545.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener