DDM Analysis: 4560.TW

Valuation Snapshot

Stable Growth	$24.88 - $37.83	$30.96
Multi-Stage	$59.83 - $65.91	$62.81
Blended Fair Value	$46.88
Current Price	$33.10
Upside	41.64%
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	-29.31%	8.27%	0.60	2.20	1.80	1.00	3.97	3.40	2.39	1.53	1.65	0.95
YoY Growth	-	-	-72.73%	22.22%	80.10%	-74.85%	16.87%	41.93%	56.25%	-7.18%	72.94%	252.40%
Dividend Yield	-	-	1.72%	5.93%	4.58%	2.38%	9.30%	7.98%	4.18%	2.07%	3.30%	2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	194.26
(-) Cash Dividends Paid (M)	81.72
(=) Cash Retained (M)	112.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.85	24.28	14.57
Cash Retained (M)	112.54	112.54	112.54
(-) Cash Required (M)	-38.85	-24.28	-14.57
(=) Excess Retained (M)	73.69	88.26	97.97
(/) Shares Outstanding (M)	68.16	68.16	68.16
(=) Excess Retained per Share	1.08	1.29	1.44
LTM Dividend per Share	1.20	1.20	1.20
(+) Excess Retained per Share	1.08	1.29	1.44
(=) Adjusted Dividend	2.28	2.49	2.64
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-2.57%	-1.57%	-0.57%
Fair Value	$24.88	$30.96	$37.83
Upside / Downside	-24.84%	-6.47%	14.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	194.26	191.20	188.20	185.24	182.32	179.46	184.84
Payout Ratio	42.07%	51.65%	61.24%	70.83%	80.41%	90.00%	92.50%
Projected Dividends (M)	81.72	98.76	115.25	131.20	146.61	161.51	170.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	-2.57%	-1.57%	-0.57%
Year 1 PV (M)	91.92	92.86	93.80
Year 2 PV (M)	99.83	101.89	103.97
Year 3 PV (M)	105.76	109.05	112.41
Year 4 PV (M)	110.00	114.59	119.31
Year 5 PV (M)	112.78	118.69	124.84
PV of Terminal Value (M)	3,557.86	3,744.23	3,938.34
Equity Value (M)	4,078.14	4,281.31	4,492.68
Shares Outstanding (M)	68.16	68.16	68.16
Fair Value	$59.83	$62.81	$65.91
Upside / Downside	80.75%	89.75%	99.12%

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

Ticker

Industry

Sector

Strong H Machinery Technology (Cayman) Incorporation (4560.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener