DDM Analysis: 1256.TW

Valuation Snapshot

Stable Growth	$94.83 - $147.74	$119.24
Multi-Stage	$116.25 - $127.59	$121.81
Blended Fair Value	$120.53
Current Price	$169.11
Upside	-28.73%
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	3.21%	9.74%	6.57	6.47	12.95	11.95	6.18	5.61	4.53	3.36	3.20	4.00
YoY Growth	-	-	1.54%	-50.00%	8.33%	93.55%	10.00%	24.00%	34.82%	5.00%	-20.00%	54.00%
Dividend Yield	-	-	5.02%	2.66%	3.89%	4.08%	1.40%	3.19%	2.81%	2.35%	2.43%	3.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	327.31
(-) Cash Dividends Paid (M)	1.50
(=) Cash Retained (M)	325.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	65.46	40.91	24.55
Cash Retained (M)	325.81	325.81	325.81
(-) Cash Required (M)	-65.46	-40.91	-24.55
(=) Excess Retained (M)	260.35	284.90	301.27
(/) Shares Outstanding (M)	33.98	33.98	33.98
(=) Excess Retained per Share	7.66	8.39	8.87
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	7.66	8.39	8.87
(=) Adjusted Dividend	7.71	8.43	8.91
WACC / Discount Rate	9.43%	9.43%	9.43%
Growth Rate	1.21%	2.21%	3.21%
Fair Value	$94.83	$119.24	$147.74
Upside / Downside	-43.92%	-29.49%	-12.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	327.31	334.53	341.92	349.46	357.18	365.06	376.01
Payout Ratio	0.46%	18.37%	36.27%	54.18%	72.09%	90.00%	92.50%
Projected Dividends (M)	1.50	61.44	124.03	189.35	257.49	328.55	347.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.43%	9.43%	9.43%
Growth Rate	1.21%	2.21%	3.21%
Year 1 PV (M)	55.60	56.14	56.69
Year 2 PV (M)	101.55	103.57	105.61
Year 3 PV (M)	140.29	144.49	148.77
Year 4 PV (M)	172.63	179.55	186.68
Year 5 PV (M)	199.31	209.35	219.80
PV of Terminal Value (M)	3,280.33	3,445.63	3,617.52
Equity Value (M)	3,949.70	4,138.73	4,335.07
Shares Outstanding (M)	33.98	33.98	33.98
Fair Value	$116.25	$121.81	$127.59
Upside / Downside	-31.26%	-27.97%	-24.55%

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

Sunjuice Holdings Co., Limited (1256.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener