DDM Analysis: BTPN.JK

Valuation Snapshot

Stable Growth	$2,513.77 - $4,015.80	$3,195.11
Multi-Stage	$4,543.66 - $4,997.20	$4,766.03
Blended Fair Value	$3,980.57
Current Price	$2,520.00
Upside	57.96%
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%	0.00%	64.25	78.23	13.40	7.16	9.76	0.00	53.97	53.97	0.00	0.00
YoY Growth	-	-	-17.88%	483.92%	87.19%	-26.65%	0.00%	-100.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.21%	2.97%	0.54%	0.27%	0.34%	0.00%	1.49%	1.61%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,572,585.00
(-) Cash Dividends Paid (M)	642,260.00
(=) Cash Retained (M)	1,930,325.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	514,517.00	321,573.13	192,943.88
Cash Retained (M)	1,930,325.00	1,930,325.00	1,930,325.00
(-) Cash Required (M)	-514,517.00	-321,573.13	-192,943.88
(=) Excess Retained (M)	1,415,808.00	1,608,751.88	1,737,381.13
(/) Shares Outstanding (M)	10,645.95	10,645.95	10,645.95
(=) Excess Retained per Share	132.99	151.11	163.20
LTM Dividend per Share	60.33	60.33	60.33
(+) Excess Retained per Share	132.99	151.11	163.20
(=) Adjusted Dividend	193.32	211.44	223.53
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	-0.61%	0.39%	1.39%
Fair Value	$2,513.77	$3,195.11	$4,015.80
Upside / Downside	-0.25%	26.79%	59.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,572,585.00	2,582,642.11	2,592,738.54	2,602,874.43	2,613,049.96	2,623,265.26	2,701,963.21
Payout Ratio	24.97%	37.97%	50.98%	63.99%	76.99%	90.00%	92.50%
Projected Dividends (M)	642,260.00	980,692.23	1,321,760.74	1,665,480.96	2,011,868.43	2,360,938.73	2,499,315.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	-0.61%	0.39%	1.39%
Year 1 PV (M)	907,112.58	916,239.29	925,366.01
Year 2 PV (M)	1,130,862.38	1,153,732.71	1,176,831.98
Year 3 PV (M)	1,318,029.22	1,358,214.02	1,399,207.40
Year 4 PV (M)	1,472,696.98	1,532,866.34	1,594,860.88
Year 5 PV (M)	1,598,552.83	1,680,604.83	1,765,992.09
PV of Terminal Value (M)	41,944,279.38	44,097,234.32	46,337,702.53
Equity Value (M)	48,371,533.38	50,738,891.51	53,199,960.88
Shares Outstanding (M)	10,645.95	10,645.95	10,645.95
Fair Value	$4,543.66	$4,766.03	$4,997.20
Upside / Downside	80.30%	89.13%	98.30%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

PT Bank SMBC Indonesia Tbk (BTPN.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener