DDM Analysis: 3406.TW

Valuation Snapshot

Stable Growth	$1,677.74 - $5,960.30	$5,501.29
Multi-Stage	$775.45 - $847.59	$810.86
Blended Fair Value	$3,156.08
Current Price	$428.00
Upside	637.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.69%	0.00%	11.98	12.05	8.04	10.01	8.94	3.14	3.09	0.00	0.00	0.00
YoY Growth	-	-	-0.55%	49.78%	-19.68%	11.99%	184.49%	1.64%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.06%	2.46%	2.09%	2.20%	1.85%	0.76%	0.79%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,384.53
(-) Cash Dividends Paid (M)	2,029.38
(=) Cash Retained (M)	1,355.15

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	676.91	423.07	253.84
Cash Retained (M)	1,355.15	1,355.15	1,355.15
(-) Cash Required (M)	-676.91	-423.07	-253.84
(=) Excess Retained (M)	678.25	932.08	1,101.31
(/) Shares Outstanding (M)	112.93	112.93	112.93
(=) Excess Retained per Share	6.01	8.25	9.75
LTM Dividend per Share	17.97	17.97	17.97
(+) Excess Retained per Share	6.01	8.25	9.75
(=) Adjusted Dividend	23.98	26.22	27.72
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,677.74	$5,501.29	$5,960.30
Upside / Downside	291.99%	1,185.35%	1,292.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,384.53	3,604.52	3,838.81	4,088.34	4,354.08	4,637.09	4,776.21
Payout Ratio	59.96%	65.97%	71.98%	77.98%	83.99%	90.00%	92.50%
Projected Dividends (M)	2,029.38	2,377.84	2,763.03	3,188.25	3,657.08	4,173.38	4,417.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,201.26	2,222.12	2,242.99
Year 2 PV (M)	2,367.89	2,412.99	2,458.52
Year 3 PV (M)	2,529.40	2,602.01	2,675.99
Year 4 PV (M)	2,685.88	2,789.17	2,895.41
Year 5 PV (M)	2,837.45	2,974.50	3,116.79
PV of Terminal Value (M)	74,950.15	78,570.27	82,328.94
Equity Value (M)	87,572.02	91,571.06	95,718.65
Shares Outstanding (M)	112.93	112.93	112.93
Fair Value	$775.45	$810.86	$847.59
Upside / Downside	81.18%	89.45%	98.04%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Genius Electronic Optical Co., Ltd (3406.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener