DDM Analysis: RSGK.JK

Valuation Snapshot

Stable Growth	$300.28 - $449.50	$371.09
Multi-Stage	$578.24 - $636.21	$606.66
Blended Fair Value	$488.87
Current Price	$980.00
Upside	-50.12%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	0.00%	0.00%	11.00	96.00	86.00	0.00	0.00	0.00	5.38	0.00	0.00	0.00
YoY Growth	-	-	-88.54%	11.63%	0.00%	0.00%	0.00%	-100.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.12%	8.35%	7.75%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,621.32
(-) Cash Dividends Paid (M)	10,226.43
(=) Cash Retained (M)	23,394.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,724.26	4,202.66	2,521.60
Cash Retained (M)	23,394.89	23,394.89	23,394.89
(-) Cash Required (M)	-6,724.26	-4,202.66	-2,521.60
(=) Excess Retained (M)	16,670.63	19,192.23	20,873.29
(/) Shares Outstanding (M)	929.68	929.68	929.68
(=) Excess Retained per Share	17.93	20.64	22.45
LTM Dividend per Share	11.00	11.00	11.00
(+) Excess Retained per Share	17.93	20.64	22.45
(=) Adjusted Dividend	28.93	31.64	33.45
WACC / Discount Rate	7.44%	7.44%	7.44%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$300.28	$371.09	$449.50
Upside / Downside	-69.36%	-62.13%	-54.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,621.32	33,285.10	32,952.25	32,622.73	32,296.50	31,973.54	32,932.74
Payout Ratio	30.42%	42.33%	54.25%	66.17%	78.08%	90.00%	92.50%
Projected Dividends (M)	10,226.43	14,090.65	17,876.56	21,585.35	25,218.17	28,776.18	30,462.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.44%	7.44%	7.44%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	12,982.17	13,114.64	13,247.11
Year 2 PV (M)	15,174.58	15,485.84	15,800.27
Year 3 PV (M)	16,881.38	17,403.45	17,936.17
Year 4 PV (M)	18,171.00	18,924.10	19,700.38
Year 5 PV (M)	19,103.58	20,098.35	21,134.13
PV of Terminal Value (M)	455,261.24	478,967.74	503,651.69
Equity Value (M)	537,573.94	563,994.13	591,469.75
Shares Outstanding (M)	929.68	929.68	929.68
Fair Value	$578.24	$606.66	$636.21
Upside / Downside	-41.00%	-38.10%	-35.08%

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 Kedoya Adyaraya Tbk (RSGK.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener