DDM Analysis: 2539.TW

Valuation Snapshot

Stable Growth	$854.16 - $1,006.34	$943.09
Multi-Stage	$234.52 - $257.18	$245.64
Blended Fair Value	$594.36
Current Price	$48.55
Upside	1,124.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	33.24%	19.79%	0.33	0.14	0.12	0.11	0.44	0.08	0.54	0.53	0.30	0.23
YoY Growth	-	-	133.03%	14.76%	14.69%	-75.90%	468.03%	-85.60%	3.13%	74.55%	32.00%	323.33%
Dividend Yield	-	-	0.62%	0.27%	0.53%	0.60%	2.78%	0.63%	5.38%	5.48%	3.55%	2.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,289.78
(-) Cash Dividends Paid (M)	497.13
(=) Cash Retained (M)	4,792.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,057.96	661.22	396.73
Cash Retained (M)	4,792.65	4,792.65	4,792.65
(-) Cash Required (M)	-1,057.96	-661.22	-396.73
(=) Excess Retained (M)	3,734.70	4,131.43	4,395.92
(/) Shares Outstanding (M)	1,045.37	1,045.37	1,045.37
(=) Excess Retained per Share	3.57	3.95	4.21
LTM Dividend per Share	0.48	0.48	0.48
(+) Excess Retained per Share	3.57	3.95	4.21
(=) Adjusted Dividend	4.05	4.43	4.68
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$854.16	$943.09	$1,006.34
Upside / Downside	1,659.34%	1,842.52%	1,972.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,289.78	5,633.61	5,999.80	6,389.78	6,805.12	7,247.45	7,464.88
Payout Ratio	9.40%	25.52%	41.64%	57.76%	73.88%	90.00%	92.50%
Projected Dividends (M)	497.13	1,437.60	2,498.24	3,690.68	5,027.59	6,522.71	6,905.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,353.42	1,366.25	1,379.07
Year 2 PV (M)	2,214.22	2,256.39	2,298.96
Year 3 PV (M)	3,079.54	3,167.95	3,258.02
Year 4 PV (M)	3,949.41	4,101.30	4,257.52
Year 5 PV (M)	4,823.85	5,056.84	5,298.75
PV of Terminal Value (M)	229,738.47	240,834.93	252,356.07
Equity Value (M)	245,158.91	256,783.64	268,848.40
Shares Outstanding (M)	1,045.37	1,045.37	1,045.37
Fair Value	$234.52	$245.64	$257.18
Upside / Downside	383.04%	405.95%	429.72%

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

Sakura Development Co.,Ltd (2539.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener