DDM Analysis: 2316.TW

Valuation Snapshot

Stable Growth	$57.80 - $85.68	$71.13
Multi-Stage	$464.54 - $518.00	$490.69
Blended Fair Value	$280.91
Current Price	$53.50
Upside	425.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-16.54%	-9.83%	0.50	0.50	1.00	1.50	0.56	1.23	0.00	0.00	6.96	2.64
YoY Growth	-	-	0.00%	-50.00%	-33.33%	170.00%	-55.00%	0.00%	0.00%	-100.00%	164.17%	87.50%
Dividend Yield	-	-	1.26%	1.13%	3.48%	4.83%	1.77%	4.68%	0.00%	0.00%	26.64%	6.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,440.85
(-) Cash Dividends Paid (M)	90.83
(=) Cash Retained (M)	1,350.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	288.17	180.11	108.06
Cash Retained (M)	1,350.02	1,350.02	1,350.02
(-) Cash Required (M)	-288.17	-180.11	-108.06
(=) Excess Retained (M)	1,061.85	1,169.91	1,241.96
(/) Shares Outstanding (M)	181.60	181.60	181.60
(=) Excess Retained per Share	5.85	6.44	6.84
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	5.85	6.44	6.84
(=) Adjusted Dividend	6.35	6.94	7.34
WACC / Discount Rate	-0.27%	-0.27%	-0.27%
Growth Rate	-10.14%	-9.14%	-8.14%
Fair Value	$57.80	$71.13	$85.68
Upside / Downside	8.03%	32.95%	60.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,440.85	1,309.15	1,189.48	1,080.75	981.96	892.20	918.97
Payout Ratio	6.30%	23.04%	39.78%	56.52%	73.26%	90.00%	92.50%
Projected Dividends (M)	90.83	301.67	473.20	610.86	719.39	802.98	850.05

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.27%	-0.27%	-0.27%
Growth Rate	-10.14%	-9.14%	-8.14%
Year 1 PV (M)	299.16	302.49	305.82
Year 2 PV (M)	465.38	475.79	486.32
Year 3 PV (M)	595.77	615.88	636.44
Year 4 PV (M)	695.79	727.29	759.84
Year 5 PV (M)	770.19	814.01	859.80
PV of Terminal Value (M)	81,533.27	86,172.09	91,019.69
Equity Value (M)	84,359.56	89,107.55	94,067.92
Shares Outstanding (M)	181.60	181.60	181.60
Fair Value	$464.54	$490.69	$518.00
Upside / Downside	768.30%	817.17%	868.23%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

WUS Printed Circuit Co., Ltd. (2316.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener