DDM Analysis: 3533.TW

Valuation Snapshot

Stable Growth	$12,392.49 - $14,600.45	$13,682.76
Multi-Stage	$9,928.90 - $10,894.59	$10,402.74
Blended Fair Value	$12,042.75
Current Price	$1,545.00
Upside	679.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.34%	24.38%	25.79	24.94	15.09	12.25	9.67	8.01	4.57	3.33	3.74	4.57
YoY Growth	-	-	3.38%	65.34%	23.21%	26.67%	20.69%	75.10%	37.50%	-11.11%	-18.18%	57.14%
Dividend Yield	-	-	1.88%	1.76%	1.64%	1.76%	1.95%	2.94%	1.87%	1.59%	4.22%	4.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,251.17
(-) Cash Dividends Paid (M)	4,670.19
(=) Cash Retained (M)	3,580.98

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,650.23	1,031.40	618.84
Cash Retained (M)	3,580.98	3,580.98	3,580.98
(-) Cash Required (M)	-1,650.23	-1,031.40	-618.84
(=) Excess Retained (M)	1,930.75	2,549.59	2,962.15
(/) Shares Outstanding (M)	112.39	112.39	112.39
(=) Excess Retained per Share	17.18	22.69	26.36
LTM Dividend per Share	41.55	41.55	41.55
(+) Excess Retained per Share	17.18	22.69	26.36
(=) Adjusted Dividend	58.73	64.24	67.91
WACC / Discount Rate	-0.94%	-0.94%	-0.94%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$12,392.49	$13,682.76	$14,600.45
Upside / Downside	702.10%	785.62%	845.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,251.17	8,787.50	9,358.69	9,967.00	10,614.86	11,304.82	11,643.97
Payout Ratio	56.60%	63.28%	69.96%	76.64%	83.32%	90.00%	92.50%
Projected Dividends (M)	4,670.19	5,560.75	6,547.35	7,638.72	8,844.31	10,174.34	10,770.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.94%	-0.94%	-0.94%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,560.83	5,613.54	5,666.25
Year 2 PV (M)	6,547.55	6,672.26	6,798.15
Year 3 PV (M)	7,639.06	7,858.35	8,081.80
Year 4 PV (M)	8,844.83	9,184.97	9,534.84
Year 5 PV (M)	10,175.09	10,666.55	11,176.82
PV of Terminal Value (M)	1,077,146.44	1,129,173.01	1,183,190.77
Equity Value (M)	1,115,913.80	1,169,168.69	1,224,448.63
Shares Outstanding (M)	112.39	112.39	112.39
Fair Value	$9,928.90	$10,402.74	$10,894.59
Upside / Downside	542.65%	573.32%	605.15%

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

Lotes Co., Ltd (3533.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener