DDM Analysis: PTSP.JK

Valuation Snapshot

Stable Growth	$1,331.43 - $2,558.65	$1,822.84
Multi-Stage	$1,917.28 - $2,105.36	$2,009.53
Blended Fair Value	$1,916.18
Current Price	$945.00
Upside	102.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.14%	0.00%	13.31	11.11	0.00	0.00	0.00	5.55	8.88	4.44	8.88	6.66
YoY Growth	-	-	19.89%	0.00%	0.00%	0.00%	-100.00%	-37.50%	100.00%	-50.00%	33.33%	0.00%
Dividend Yield	-	-	1.97%	0.91%	0.00%	0.00%	0.00%	0.12%	0.12%	0.06%	0.12%	0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18,724.24
(-) Cash Dividends Paid (M)	5,020.00
(=) Cash Retained (M)	13,704.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,744.85	2,340.53	1,404.32
Cash Retained (M)	13,704.24	13,704.24	13,704.24
(-) Cash Required (M)	-3,744.85	-2,340.53	-1,404.32
(=) Excess Retained (M)	9,959.39	11,363.71	12,299.92
(/) Shares Outstanding (M)	220.81	220.81	220.81
(=) Excess Retained per Share	45.10	51.46	55.70
LTM Dividend per Share	22.73	22.73	22.73
(+) Excess Retained per Share	45.10	51.46	55.70
(=) Adjusted Dividend	67.84	74.20	78.44
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	1.57%	2.57%	3.57%
Fair Value	$1,331.43	$1,822.84	$2,558.65
Upside / Downside	40.89%	92.89%	170.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18,724.24	19,204.55	19,697.18	20,202.45	20,720.68	21,252.21	21,889.77
Payout Ratio	26.81%	39.45%	52.09%	64.72%	77.36%	90.00%	92.50%
Projected Dividends (M)	5,020.00	7,575.84	10,259.49	13,075.85	16,029.94	19,126.99	20,248.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	1.57%	2.57%	3.57%
Year 1 PV (M)	7,028.26	7,097.46	7,166.66
Year 2 PV (M)	8,829.99	9,004.73	9,181.17
Year 3 PV (M)	10,440.50	10,751.94	11,069.51
Year 4 PV (M)	11,874.10	12,348.70	12,837.38
Year 5 PV (M)	13,144.15	13,804.10	14,490.29
PV of Terminal Value (M)	372,034.55	390,713.83	410,135.99
Equity Value (M)	423,351.56	443,720.76	464,881.00
Shares Outstanding (M)	220.81	220.81	220.81
Fair Value	$1,917.28	$2,009.53	$2,105.36
Upside / Downside	102.89%	112.65%	122.79%

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

Analysis Mode

Ticker

Industry

Sector

PT Pioneerindo Gourmet International Tbk (PTSP.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener