DDM Analysis: 6515.TW

Valuation Snapshot

Stable Growth	$2,197.67 - $8,755.72	$5,939.05
Multi-Stage	$1,056.99 - $1,156.75	$1,105.95
Blended Fair Value	$3,522.50
Current Price	$1,295.00
Upside	172.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014
DPS	21.54%	15.76%	10.53	21.03	10.48	12.26	10.22	3.97	3.57	7.15	0.00	3.14
YoY Growth	-	-	-49.90%	100.55%	-14.48%	20.01%	157.26%	11.11%	-50.00%	0.00%	-100.00%	28.96%
Dividend Yield	-	-	1.10%	2.91%	1.46%	2.76%	2.67%	1.44%	0.63%	1.25%	0.00%	0.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,579.75
(-) Cash Dividends Paid (M)	377.98
(=) Cash Retained (M)	1,201.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	315.95	197.47	118.48
Cash Retained (M)	1,201.78	1,201.78	1,201.78
(-) Cash Required (M)	-315.95	-197.47	-118.48
(=) Excess Retained (M)	885.82	1,004.31	1,083.29
(/) Shares Outstanding (M)	35.88	35.88	35.88
(=) Excess Retained per Share	24.69	27.99	30.19
LTM Dividend per Share	10.53	10.53	10.53
(+) Excess Retained per Share	24.69	27.99	30.19
(=) Adjusted Dividend	35.22	38.52	40.72
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,197.67	$5,939.05	$8,755.72
Upside / Downside	69.70%	358.61%	576.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,579.75	1,682.44	1,791.80	1,908.26	2,032.30	2,164.40	2,229.33
Payout Ratio	23.93%	37.14%	50.36%	63.57%	76.79%	90.00%	92.50%
Projected Dividends (M)	377.98	624.88	902.27	1,213.09	1,560.51	1,947.96	2,062.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	577.48	582.96	588.43
Year 2 PV (M)	770.60	785.28	800.09
Year 3 PV (M)	957.48	984.97	1,012.97
Year 4 PV (M)	1,138.27	1,182.05	1,227.07
Year 5 PV (M)	1,313.13	1,376.55	1,442.40
PV of Terminal Value (M)	33,170.04	34,772.16	36,435.60
Equity Value (M)	37,927.00	39,683.96	41,506.58
Shares Outstanding (M)	35.88	35.88	35.88
Fair Value	$1,056.99	$1,105.95	$1,156.75
Upside / Downside	-18.38%	-14.60%	-10.68%

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

WinWay Technology Co., Ltd. (6515.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener