DDM Analysis: NRCA.JK

Valuation Snapshot

Stable Growth	$594.59 - $923.29	$746.63
Multi-Stage	$1,334.00 - $1,469.12	$1,400.23
Blended Fair Value	$1,073.43
Current Price	$905.00
Upside	18.61%
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	-0.88%	0.09%	28.86	41.79	14.93	14.93	24.88	30.16	40.21	30.16	16.40	30.87
YoY Growth	-	-	-30.95%	180.00%	0.00%	-40.00%	-17.51%	-25.00%	33.33%	83.86%	-46.87%	7.99%
Dividend Yield	-	-	9.43%	12.15%	4.85%	5.45%	7.54%	10.77%	9.95%	7.01%	3.96%	4.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	153,231.45
(-) Cash Dividends Paid (M)	53,523.04
(=) Cash Retained (M)	99,708.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	30,646.29	19,153.93	11,492.36
Cash Retained (M)	99,708.41	99,708.41	99,708.41
(-) Cash Required (M)	-30,646.29	-19,153.93	-11,492.36
(=) Excess Retained (M)	69,062.12	80,554.48	88,216.05
(/) Shares Outstanding (M)	2,429.01	2,429.01	2,429.01
(=) Excess Retained per Share	28.43	33.16	36.32
LTM Dividend per Share	22.03	22.03	22.03
(+) Excess Retained per Share	28.43	33.16	36.32
(=) Adjusted Dividend	50.47	55.20	58.35
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-1.91%	-0.91%	0.09%
Fair Value	$594.59	$746.63	$923.29
Upside / Downside	-34.30%	-17.50%	2.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	153,231.45	151,843.12	150,467.37	149,104.09	147,753.15	146,414.46	150,806.89
Payout Ratio	34.93%	45.94%	56.96%	67.97%	78.99%	90.00%	92.50%
Projected Dividends (M)	53,523.04	69,762.25	85,702.79	101,348.76	116,704.17	131,773.01	139,496.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-1.91%	-0.91%	0.09%
Year 1 PV (M)	64,892.19	65,553.73	66,215.26
Year 2 PV (M)	74,154.75	75,674.37	77,209.40
Year 3 PV (M)	81,570.75	84,090.94	86,662.51
Year 4 PV (M)	87,372.43	90,990.09	94,718.94
Year 5 PV (M)	91,767.00	96,540.85	101,511.34
PV of Terminal Value (M)	2,840,549.95	2,988,319.40	3,142,175.58
Equity Value (M)	3,240,307.07	3,401,169.36	3,568,493.03
Shares Outstanding (M)	2,429.01	2,429.01	2,429.01
Fair Value	$1,334.00	$1,400.23	$1,469.12
Upside / Downside	47.40%	54.72%	62.33%

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 Nusa Raya Cipta Tbk (NRCA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener