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 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

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