DDM Analysis: 3044.TW

Valuation Snapshot

Stable Growth	$214.34 - $357.53	$277.40
Multi-Stage	$233.41 - $255.04	$244.03
Blended Fair Value	$260.72
Current Price	$247.50
Upside	5.34%
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	4.92%	12.79%	7.48	7.43	6.98	7.33	7.23	5.88	5.24	4.24	3.24	2.74
YoY Growth	-	-	0.67%	6.43%	-4.76%	1.38%	22.88%	12.38%	23.53%	30.77%	18.18%	22.22%
Dividend Yield	-	-	3.82%	3.62%	6.23%	5.47%	5.15%	6.19%	5.26%	4.44%	3.79%	4.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,353.77
(-) Cash Dividends Paid (M)	3,942.04
(=) Cash Retained (M)	5,411.73

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,870.75	1,169.22	701.53
Cash Retained (M)	5,411.73	5,411.73	5,411.73
(-) Cash Required (M)	-1,870.75	-1,169.22	-701.53
(=) Excess Retained (M)	3,540.97	4,242.51	4,710.20
(/) Shares Outstanding (M)	526.98	526.98	526.98
(=) Excess Retained per Share	6.72	8.05	8.94
LTM Dividend per Share	7.48	7.48	7.48
(+) Excess Retained per Share	6.72	8.05	8.94
(=) Adjusted Dividend	14.20	15.53	16.42
WACC / Discount Rate	9.73%	9.73%	9.73%
Growth Rate	2.92%	3.92%	4.92%
Fair Value	$214.34	$277.40	$357.53
Upside / Downside	-13.40%	12.08%	44.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,353.77	9,720.07	10,100.71	10,496.26	10,907.29	11,334.42	11,674.46
Payout Ratio	42.14%	51.72%	61.29%	70.86%	80.43%	90.00%	92.50%
Projected Dividends (M)	3,942.04	5,026.74	6,190.35	7,437.39	8,772.60	10,200.98	10,798.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.73%	9.73%	9.73%
Growth Rate	2.92%	3.92%	4.92%
Year 1 PV (M)	4,536.76	4,580.85	4,624.93
Year 2 PV (M)	5,042.37	5,140.83	5,240.25
Year 3 PV (M)	5,467.63	5,628.56	5,792.62
Year 4 PV (M)	5,820.58	6,050.12	6,286.39
Year 5 PV (M)	6,108.56	6,411.16	6,725.63
PV of Terminal Value (M)	96,029.52	100,786.50	105,730.15
Equity Value (M)	123,005.41	128,598.02	134,399.98
Shares Outstanding (M)	526.98	526.98	526.98
Fair Value	$233.41	$244.03	$255.04
Upside / Downside	-5.69%	-1.40%	3.05%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Tripod Technology Corporation (3044.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener