DDM Analysis: 3711.TW

Valuation Snapshot

Stable Growth	$330.82 - $1,589.28	$716.90
Multi-Stage	$182.62 - $199.44	$190.88
Blended Fair Value	$453.89
Current Price	$147.50
Upside	207.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	16.15%	8.46%	5.10	8.59	6.80	4.10	1.93	2.41	2.41	2.54	2.78	3.47
YoY Growth	-	-	-40.65%	26.17%	65.86%	112.21%	-19.79%	0.09%	-5.36%	-8.41%	-19.96%	53.48%
Dividend Yield	-	-	3.56%	5.72%	6.05%	3.96%	1.80%	4.11%	3.51%	3.03%	3.58%	4.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	35,219.94
(-) Cash Dividends Paid (M)	23,034.58
(=) Cash Retained (M)	12,185.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,043.99	4,402.49	2,641.50
Cash Retained (M)	12,185.35	12,185.35	12,185.35
(-) Cash Required (M)	-7,043.99	-4,402.49	-2,641.50
(=) Excess Retained (M)	5,141.37	7,782.86	9,543.86
(/) Shares Outstanding (M)	4,407.25	4,407.25	4,407.25
(=) Excess Retained per Share	1.17	1.77	2.17
LTM Dividend per Share	5.23	5.23	5.23
(+) Excess Retained per Share	1.17	1.77	2.17
(=) Adjusted Dividend	6.39	6.99	7.39
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$330.82	$716.90	$1,589.28
Upside / Downside	124.29%	386.04%	977.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	35,219.94	37,509.23	39,947.33	42,543.91	45,309.26	48,254.36	49,702.00
Payout Ratio	65.40%	70.32%	75.24%	80.16%	85.08%	90.00%	92.50%
Projected Dividends (M)	23,034.58	26,377.13	30,056.88	34,103.56	38,549.31	43,428.93	45,974.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,297.71	24,528.02	24,758.33
Year 2 PV (M)	25,504.66	25,990.45	26,480.83
Year 3 PV (M)	26,657.11	27,422.34	28,202.08
Year 4 PV (M)	27,756.70	28,824.15	29,922.09
Year 5 PV (M)	28,805.02	30,196.31	31,640.85
PV of Terminal Value (M)	671,841.80	704,292.01	737,984.17
Equity Value (M)	804,863.00	841,253.28	878,988.34
Shares Outstanding (M)	4,407.25	4,407.25	4,407.25
Fair Value	$182.62	$190.88	$199.44
Upside / Downside	23.81%	29.41%	35.21%

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

ASE Technology Holding Co., Ltd. (3711.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener