DDM Analysis: IMPC.JK

Valuation Snapshot

Stable Growth	$510.46 - $2,221.13	$1,229.31
Multi-Stage	$252.86 - $276.97	$264.69
Blended Fair Value	$747.00
Current Price	$2,200.00
Upside	-66.05%
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	26.48%	-0.85%	4.63	3.22	1.95	0.70	0.98	1.43	0.80	0.76	0.18	0.00
YoY Growth	-	-	43.75%	64.64%	181.17%	-29.00%	-31.49%	78.39%	5.23%	327.26%	24,142.50%	-99.99%
Dividend Yield	-	-	1.52%	0.86%	0.63%	0.25%	0.74%	1.48%	1.04%	0.85%	0.21%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	607,771.30
(-) Cash Dividends Paid (M)	2,722.50
(=) Cash Retained (M)	605,048.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	121,554.26	75,971.41	45,582.85
Cash Retained (M)	605,048.80	605,048.80	605,048.80
(-) Cash Required (M)	-121,554.26	-75,971.41	-45,582.85
(=) Excess Retained (M)	483,494.54	529,077.39	559,465.95
(/) Shares Outstanding (M)	54,418.50	54,418.50	54,418.50
(=) Excess Retained per Share	8.88	9.72	10.28
LTM Dividend per Share	0.05	0.05	0.05
(+) Excess Retained per Share	8.88	9.72	10.28
(=) Adjusted Dividend	8.93	9.77	10.33
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$510.46	$1,229.31	$2,221.13
Upside / Downside	-76.80%	-44.12%	0.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	607,771.30	647,276.43	689,349.40	734,157.11	781,877.32	832,699.35	857,680.33
Payout Ratio	0.45%	18.36%	36.27%	54.18%	72.09%	90.00%	92.50%
Projected Dividends (M)	2,722.50	118,829.33	250,018.54	397,760.30	563,652.15	749,429.41	793,354.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	109,657.44	110,696.85	111,736.26
Year 2 PV (M)	212,912.50	216,967.89	221,061.53
Year 3 PV (M)	312,582.64	321,555.77	330,698.99
Year 4 PV (M)	408,760.64	424,480.43	440,649.31
Year 5 PV (M)	501,537.16	525,761.59	550,913.15
PV of Terminal Value (M)	12,214,842.00	12,804,823.44	13,417,384.85
Equity Value (M)	13,760,292.39	14,404,285.96	15,072,444.09
Shares Outstanding (M)	54,418.50	54,418.50	54,418.50
Fair Value	$252.86	$264.69	$276.97
Upside / Downside	-88.51%	-87.97%	-87.41%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Impack Pratama Industri Tbk (IMPC.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener