DDM Analysis: ISSP.JK

Valuation Snapshot

Stable Growth	$2,687.63 - $14,818.54	$5,183.87
Multi-Stage	$2,140.33 - $2,347.15	$2,241.81
Blended Fair Value	$3,712.84
Current Price	$330.00
Upside	1,025.10%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	22.12%	15.00	6.00	9.00	6.00	0.00	0.00	0.00	1.50	5.00	0.00
YoY Growth	-	-	150.00%	-33.33%	50.00%	0.00%	0.00%	0.00%	-100.00%	-70.00%	0.00%	-100.00%
Dividend Yield	-	-	5.73%	2.07%	3.57%	1.44%	0.00%	0.00%	0.00%	1.17%	2.25%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	533,854.00
(-) Cash Dividends Paid (M)	105,980.00
(=) Cash Retained (M)	427,874.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	106,770.80	66,731.75	40,039.05
Cash Retained (M)	427,874.00	427,874.00	427,874.00
(-) Cash Required (M)	-106,770.80	-66,731.75	-40,039.05
(=) Excess Retained (M)	321,103.20	361,142.25	387,834.95
(/) Shares Outstanding (M)	7,065.34	7,065.34	7,065.34
(=) Excess Retained per Share	45.45	51.11	54.89
LTM Dividend per Share	15.00	15.00	15.00
(+) Excess Retained per Share	45.45	51.11	54.89
(=) Adjusted Dividend	60.45	66.11	69.89
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	4.01%	5.01%	6.01%
Fair Value	$2,687.63	$5,183.87	$14,818.54
Upside / Downside	714.43%	1,470.87%	4,390.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	533,854.00	560,596.88	588,679.42	618,168.72	649,135.26	681,653.04	702,102.63
Payout Ratio	19.85%	33.88%	47.91%	61.94%	75.97%	90.00%	92.50%
Projected Dividends (M)	105,980.00	189,938.61	282,042.91	382,898.33	493,150.48	613,487.73	649,444.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	4.01%	5.01%	6.01%
Year 1 PV (M)	176,899.07	178,599.87	180,300.67
Year 2 PV (M)	244,646.95	249,373.89	254,146.06
Year 3 PV (M)	309,328.83	318,337.03	327,518.44
Year 4 PV (M)	371,046.81	385,523.67	400,420.08
Year 5 PV (M)	429,899.99	450,967.63	472,853.23
PV of Terminal Value (M)	13,590,337.66	14,256,344.36	14,948,209.45
Equity Value (M)	15,122,159.33	15,839,146.46	16,583,447.94
Shares Outstanding (M)	7,065.34	7,065.34	7,065.34
Fair Value	$2,140.33	$2,241.81	$2,347.15
Upside / Downside	548.58%	579.34%	611.26%

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

Analysis Mode

Ticker

Industry

Sector

PT Steel Pipe Industry of Indonesia Tbk (ISSP.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener