DDM Analysis: 3257.TW

Valuation Snapshot

Stable Growth	$31.30 - $55.09	$41.40
Multi-Stage	$45.25 - $49.51	$47.34
Blended Fair Value	$44.37
Current Price	$59.20
Upside	-25.05%
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	-2.91%	6.26%	2.91	0.97	4.86	2.65	2.04	3.38	0.42	0.52	0.48	1.85
YoY Growth	-	-	200.00%	-80.00%	83.56%	29.47%	-39.49%	700.00%	-18.08%	8.50%	-74.35%	16.59%
Dividend Yield	-	-	5.50%	1.33%	9.24%	3.49%	2.61%	8.38%	0.80%	0.96%	1.59%	5.85%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	191.79
(-) Cash Dividends Paid (M)	159.65
(=) Cash Retained (M)	32.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.36	23.97	14.38
Cash Retained (M)	32.14	32.14	32.14
(-) Cash Required (M)	-38.36	-23.97	-14.38
(=) Excess Retained (M)	-6.22	8.16	17.75
(/) Shares Outstanding (M)	82.16	82.16	82.16
(=) Excess Retained per Share	-0.08	0.10	0.22
LTM Dividend per Share	1.94	1.94	1.94
(+) Excess Retained per Share	-0.08	0.10	0.22
(=) Adjusted Dividend	1.87	2.04	2.16
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	1.48%	2.48%	3.48%
Fair Value	$31.30	$41.40	$55.09
Upside / Downside	-47.14%	-30.06%	-6.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	191.79	196.55	201.43	206.43	211.56	216.81	223.31
Payout Ratio	83.24%	84.59%	85.95%	87.30%	88.65%	90.00%	92.50%
Projected Dividends (M)	159.65	166.27	173.12	180.21	187.54	195.13	206.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	1.48%	2.48%	3.48%
Year 1 PV (M)	153.10	154.61	156.12
Year 2 PV (M)	146.79	149.70	152.63
Year 3 PV (M)	140.70	144.90	149.19
Year 4 PV (M)	134.83	140.23	145.78
Year 5 PV (M)	129.18	135.67	142.42
PV of Terminal Value (M)	3,013.01	3,164.41	3,321.84
Equity Value (M)	3,717.62	3,889.53	4,067.99
Shares Outstanding (M)	82.16	82.16	82.16
Fair Value	$45.25	$47.34	$49.51
Upside / Downside	-23.57%	-20.03%	-16.36%

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

Analysis Mode

Ticker

Industry

Sector

Champion Microelectronic Corporation (3257.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener