DDM Analysis: 6781.TW

Valuation Snapshot

Stable Growth	$717.86 - $1,669.45	$1,052.42
Multi-Stage	$3,000.62 - $3,315.41	$3,154.86
Blended Fair Value	$2,103.64
Current Price	$1,160.00
Upside	81.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	0.00%	0.00%	11.59	18.99	14.99	5.30	1.70	0.00	0.00	0.00	0.00	0.00
YoY Growth	-	-	-38.95%	26.66%	183.05%	211.69%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.39%	2.76%	2.09%	0.42%	0.27%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,177.46
(-) Cash Dividends Paid (M)	1,067.73
(=) Cash Retained (M)	2,109.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	635.49	397.18	238.31
Cash Retained (M)	2,109.72	2,109.72	2,109.72
(-) Cash Required (M)	-635.49	-397.18	-238.31
(=) Excess Retained (M)	1,474.23	1,712.54	1,871.41
(/) Shares Outstanding (M)	85.48	85.48	85.48
(=) Excess Retained per Share	17.25	20.03	21.89
LTM Dividend per Share	12.49	12.49	12.49
(+) Excess Retained per Share	17.25	20.03	21.89
(=) Adjusted Dividend	29.74	32.52	34.38
WACC / Discount Rate	2.06%	2.06%	2.06%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$717.86	$1,052.42	$1,669.45
Upside / Downside	-38.12%	-9.27%	43.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,177.46	3,145.68	3,114.23	3,083.08	3,052.25	3,021.73	3,112.38
Payout Ratio	33.60%	44.88%	56.16%	67.44%	78.72%	90.00%	92.50%
Projected Dividends (M)	1,067.73	1,411.87	1,749.01	2,079.27	2,402.75	2,719.56	2,878.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.06%	2.06%	2.06%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	1,369.40	1,383.38	1,397.35
Year 2 PV (M)	1,645.39	1,679.14	1,713.23
Year 3 PV (M)	1,897.25	1,955.92	2,015.79
Year 4 PV (M)	2,126.47	2,214.60	2,305.44
Year 5 PV (M)	2,334.45	2,456.01	2,582.58
PV of Terminal Value (M)	247,127.41	259,995.91	273,394.98
Equity Value (M)	256,500.36	269,684.95	283,409.38
Shares Outstanding (M)	85.48	85.48	85.48
Fair Value	$3,000.62	$3,154.86	$3,315.41
Upside / Downside	158.67%	171.97%	185.81%

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

Mode

Ticker

Industry

Sector

Advanced Energy Solution Holding Co., Ltd. (6781.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener