DDM Analysis: 2409.TW

Valuation Snapshot

Stable Growth	$51.78 - $146.21	$137.02
Multi-Stage	$20.51 - $22.44	$21.46
Blended Fair Value	$79.24
Current Price	$13.65
Upside	480.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.48%	16.94%	0.91	0.81	1.26	0.38	0.00	0.63	1.90	0.71	0.44	0.63
YoY Growth	-	-	12.50%	-35.94%	235.88%	0.00%	-100.00%	-66.67%	167.86%	60.00%	-30.00%	233.33%
Dividend Yield	-	-	6.76%	4.44%	6.86%	1.51%	0.00%	8.00%	13.46%	4.16%	3.00%	5.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,580.68
(-) Cash Dividends Paid (M)	2,300.36
(=) Cash Retained (M)	3,280.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,116.14	697.58	418.55
Cash Retained (M)	3,280.31	3,280.31	3,280.31
(-) Cash Required (M)	-1,116.14	-697.58	-418.55
(=) Excess Retained (M)	2,164.18	2,582.73	2,861.76
(/) Shares Outstanding (M)	7,589.40	7,589.40	7,589.40
(=) Excess Retained per Share	0.29	0.34	0.38
LTM Dividend per Share	0.30	0.30	0.30
(+) Excess Retained per Share	0.29	0.34	0.38
(=) Adjusted Dividend	0.59	0.64	0.68
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.48%	6.48%	7.48%
Fair Value	$51.78	$137.02	$146.21
Upside / Downside	279.34%	903.79%	971.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,580.68	5,942.15	6,327.03	6,736.84	7,173.20	7,637.82	7,866.95
Payout Ratio	41.22%	50.98%	60.73%	70.49%	80.24%	90.00%	92.50%
Projected Dividends (M)	2,300.36	3,029.08	3,842.54	4,748.67	5,756.06	6,874.04	7,276.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.48%	6.48%	7.48%
Year 1 PV (M)	2,812.86	2,839.52	2,866.19
Year 2 PV (M)	3,313.54	3,376.67	3,440.40
Year 3 PV (M)	3,802.63	3,911.81	4,023.07
Year 4 PV (M)	4,280.31	4,444.95	4,614.30
Year 5 PV (M)	4,746.78	4,976.10	5,214.20
PV of Terminal Value (M)	136,716.60	143,321.52	150,179.28
Equity Value (M)	155,672.72	162,870.58	170,337.44
Shares Outstanding (M)	7,589.40	7,589.40	7,589.40
Fair Value	$20.51	$21.46	$22.44
Upside / Downside	50.27%	57.22%	64.43%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

AUO Corporation (2409.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener