DDM Analysis: 6591.TW

Valuation Snapshot

Stable Growth	$86.18 - $168.09	$118.65
Multi-Stage	$81.80 - $89.66	$85.66
Blended Fair Value	$102.15
Current Price	$81.80
Upside	24.88%
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	21.34%	0.00%	2.64	3.52	3.31	2.26	1.05	1.00	1.22	0.71	0.00	0.00
YoY Growth	-	-	-25.09%	6.54%	46.64%	113.84%	5.10%	-17.82%	72.51%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.46%	6.10%	6.56%	3.82%	1.62%	3.10%	3.00%	0.87%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	203.97
(-) Cash Dividends Paid (M)	0.69
(=) Cash Retained (M)	203.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	40.79	25.50	15.30
Cash Retained (M)	203.29	203.29	203.29
(-) Cash Required (M)	-40.79	-25.50	-15.30
(=) Excess Retained (M)	162.49	177.79	187.99
(/) Shares Outstanding (M)	38.82	38.82	38.82
(=) Excess Retained per Share	4.19	4.58	4.84
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	4.19	4.58	4.84
(=) Adjusted Dividend	4.20	4.60	4.86
WACC / Discount Rate	8.65%	8.65%	8.65%
Growth Rate	3.60%	4.60%	5.60%
Fair Value	$86.18	$118.65	$168.09
Upside / Downside	5.35%	45.04%	105.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	203.97	213.35	223.16	233.41	244.14	255.36	263.03
Payout Ratio	0.34%	18.27%	36.20%	54.13%	72.07%	90.00%	92.50%
Projected Dividends (M)	0.69	38.98	80.79	126.36	175.95	229.83	243.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.65%	8.65%	8.65%
Growth Rate	3.60%	4.60%	5.60%
Year 1 PV (M)	35.53	35.87	36.22
Year 2 PV (M)	67.13	68.44	69.75
Year 3 PV (M)	95.72	98.52	101.37
Year 4 PV (M)	121.50	126.26	131.16
Year 5 PV (M)	144.68	151.79	159.19
PV of Terminal Value (M)	2,710.79	2,844.17	2,982.75
Equity Value (M)	3,175.35	3,325.05	3,480.44
Shares Outstanding (M)	38.82	38.82	38.82
Fair Value	$81.80	$85.66	$89.66
Upside / Downside	0.00%	4.72%	9.61%

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

Sun Max Tech Limited (6591.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener