DDM Analysis: 2409.TW

Valuation Snapshot

Stable Growth	$35.01 - $146.21	$88.70
Multi-Stage	$17.62 - $19.27	$18.43
Blended Fair Value	$53.57
Current Price	$13.65
Upside	292.43%
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	7.25%	7.25%	7.25%
Growth Rate	5.48%	6.48%	7.48%
Fair Value	$35.01	$88.70	$146.21
Upside / Downside	156.48%	549.83%	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	7.25%	7.25%	7.25%
Growth Rate	5.48%	6.48%	7.48%
Year 1 PV (M)	2,797.80	2,824.33	2,850.85
Year 2 PV (M)	3,278.17	3,340.62	3,403.67
Year 3 PV (M)	3,741.90	3,849.34	3,958.81
Year 4 PV (M)	4,189.40	4,350.55	4,516.30
Year 5 PV (M)	4,621.10	4,844.34	5,076.14
PV of Terminal Value (M)	115,117.48	120,678.92	126,453.26
Equity Value (M)	133,745.84	139,888.10	146,259.03
Shares Outstanding (M)	7,589.40	7,589.40	7,589.40
Fair Value	$17.62	$18.43	$19.27
Upside / Downside	29.10%	35.03%	41.18%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

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