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 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

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