DDM Analysis: TSFA.F

Valuation Snapshot

Stable Growth	$6,333.23 - $30,425.36	$13,724.14
Multi-Stage	$3,385.31 - $3,703.08	$3,541.29
Blended Fair Value	$8,632.72
Current Price	$8,480.33
Upside	1.80%
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	6.96%	16.66%	35.00	28.13	27.50	25.62	25.00	25.00	20.00	17.50	15.00	11.25
YoY Growth	-	-	24.45%	2.27%	7.32%	2.50%	0.00%	25.00%	14.29%	16.67%	33.34%	50.01%
Dividend Yield	-	-	0.64%	0.63%	0.97%	0.86%	0.75%	1.71%	1.57%	1.39%	1.51%	1.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,586,819.13
(-) Cash Dividends Paid (M)	440,849.82
(=) Cash Retained (M)	1,145,969.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	317,363.83	198,352.39	119,011.43
Cash Retained (M)	1,145,969.31	1,145,969.31	1,145,969.31
(-) Cash Required (M)	-317,363.83	-198,352.39	-119,011.43
(=) Excess Retained (M)	828,605.48	947,616.92	1,026,957.87
(/) Shares Outstanding (M)	10,372.22	10,372.22	10,372.22
(=) Excess Retained per Share	79.89	91.36	99.01
LTM Dividend per Share	42.50	42.50	42.50
(+) Excess Retained per Share	79.89	91.36	99.01
(=) Adjusted Dividend	122.39	133.86	141.51
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,333.23	$13,724.14	$30,425.36
Upside / Downside	-25.32%	61.84%	258.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,586,819.13	1,689,962.37	1,799,809.93	1,916,797.57	2,041,389.41	2,174,079.72	2,239,302.12
Payout Ratio	27.78%	40.23%	52.67%	65.11%	77.56%	90.00%	92.50%
Projected Dividends (M)	440,849.82	679,797.27	947,945.31	1,248,080.44	1,583,228.07	1,956,671.75	2,071,354.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	626,205.85	632,141.45	638,077.05
Year 2 PV (M)	804,375.23	819,696.32	835,161.95
Year 3 PV (M)	975,563.83	1,003,568.76	1,032,104.57
Year 4 PV (M)	1,139,972.29	1,183,812.41	1,228,905.01
Year 5 PV (M)	1,297,796.19	1,360,480.23	1,425,563.34
PV of Terminal Value (M)	30,269,329.06	31,731,348.98	33,249,323.83
Equity Value (M)	35,113,242.45	36,731,048.14	38,409,135.75
Shares Outstanding (M)	10,372.22	10,372.22	10,372.22
Fair Value	$3,385.31	$3,541.29	$3,703.08
Upside / Downside	-60.08%	-58.24%	-56.33%

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

Taiwan Semiconductor Manufacturing Company Limited (TSFA.F)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener