DDM Analysis: 1256.TW

Valuation Snapshot

Stable Growth	$94.83 - $147.74	$119.24
Multi-Stage	$116.25 - $127.59	$121.81
Blended Fair Value	$120.53
Current Price	$169.11
Upside	-28.73%
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	3.21%	9.74%	6.57	6.47	12.95	11.95	6.18	5.61	4.53	3.36	3.20	4.00
YoY Growth	-	-	1.54%	-50.00%	8.33%	93.55%	10.00%	24.00%	34.82%	5.00%	-20.00%	54.00%
Dividend Yield	-	-	5.02%	2.66%	3.89%	4.08%	1.40%	3.19%	2.81%	2.35%	2.43%	3.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	327.31
(-) Cash Dividends Paid (M)	1.50
(=) Cash Retained (M)	325.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	65.46	40.91	24.55
Cash Retained (M)	325.81	325.81	325.81
(-) Cash Required (M)	-65.46	-40.91	-24.55
(=) Excess Retained (M)	260.35	284.90	301.27
(/) Shares Outstanding (M)	33.98	33.98	33.98
(=) Excess Retained per Share	7.66	8.39	8.87
LTM Dividend per Share	0.04	0.04	0.04
(+) Excess Retained per Share	7.66	8.39	8.87
(=) Adjusted Dividend	7.71	8.43	8.91
WACC / Discount Rate	9.43%	9.43%	9.43%
Growth Rate	1.21%	2.21%	3.21%
Fair Value	$94.83	$119.24	$147.74
Upside / Downside	-43.92%	-29.49%	-12.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	327.31	334.53	341.92	349.46	357.18	365.06	376.01
Payout Ratio	0.46%	18.37%	36.27%	54.18%	72.09%	90.00%	92.50%
Projected Dividends (M)	1.50	61.44	124.03	189.35	257.49	328.55	347.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.43%	9.43%	9.43%
Growth Rate	1.21%	2.21%	3.21%
Year 1 PV (M)	55.60	56.14	56.69
Year 2 PV (M)	101.55	103.57	105.61
Year 3 PV (M)	140.29	144.49	148.77
Year 4 PV (M)	172.63	179.55	186.68
Year 5 PV (M)	199.31	209.35	219.80
PV of Terminal Value (M)	3,280.33	3,445.63	3,617.52
Equity Value (M)	3,949.70	4,138.73	4,335.07
Shares Outstanding (M)	33.98	33.98	33.98
Fair Value	$116.25	$121.81	$127.59
Upside / Downside	-31.26%	-27.97%	-24.55%

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

Sunjuice Holdings Co., Limited (1256.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener