DDM Analysis: DEPO.JK

Valuation Snapshot

Stable Growth	$117.57 - $179.95	$146.72
Multi-Stage	$251.44 - $276.86	$263.90
Blended Fair Value	$205.31
Current Price	$322.00
Upside	-36.24%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	-31.15%	0.00%	4.00	2.30	7.35	6.13	2.21	25.85	0.00	0.00	0.00	0.00
YoY Growth	-	-	73.91%	-68.73%	19.93%	177.59%	-91.45%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.74%	0.61%	1.56%	1.20%	0.37%	4.31%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88,880.32
(-) Cash Dividends Paid (M)	28,518.00
(=) Cash Retained (M)	60,362.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,776.06	11,110.04	6,666.02
Cash Retained (M)	60,362.32	60,362.32	60,362.32
(-) Cash Required (M)	-17,776.06	-11,110.04	-6,666.02
(=) Excess Retained (M)	42,586.26	49,252.28	53,696.30
(/) Shares Outstanding (M)	6,790.00	6,790.00	6,790.00
(=) Excess Retained per Share	6.27	7.25	7.91
LTM Dividend per Share	4.20	4.20	4.20
(+) Excess Retained per Share	6.27	7.25	7.91
(=) Adjusted Dividend	10.47	11.45	12.11
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$117.57	$146.72	$179.95
Upside / Downside	-63.49%	-54.44%	-44.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88,880.32	87,991.52	87,111.60	86,240.49	85,378.08	84,524.30	87,060.03
Payout Ratio	32.09%	43.67%	55.25%	66.83%	78.42%	90.00%	92.50%
Projected Dividends (M)	28,518.00	38,424.73	48,130.47	57,638.26	66,951.07	76,071.87	80,530.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	35,638.66	36,002.32	36,365.98
Year 2 PV (M)	41,403.91	42,253.19	43,111.11
Year 3 PV (M)	45,987.80	47,410.00	48,861.23
Year 4 PV (M)	49,545.01	51,598.42	53,715.01
Year 5 PV (M)	52,212.81	54,931.65	57,762.59
PV of Terminal Value (M)	1,482,459.18	1,559,654.27	1,640,032.17
Equity Value (M)	1,707,247.37	1,791,849.87	1,879,848.09
Shares Outstanding (M)	6,790.00	6,790.00	6,790.00
Fair Value	$251.44	$263.90	$276.86
Upside / Downside	-21.91%	-18.04%	-14.02%

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 Caturkarda Depo Bangunan Tbk (DEPO.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener