DDM Analysis: INDS.JK

Valuation Snapshot

Stable Growth	$152.60 - $281.06	$205.53
Multi-Stage	$254.95 - $279.53	$267.01
Blended Fair Value	$236.27
Current Price	$234.00
Upside	0.97%
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	1.12%	2.98%	10.56	10.56	7.49	8.47	9.82	9.99	9.99	4.92	0.00	5.42
YoY Growth	-	-	0.03%	40.96%	-11.59%	-13.74%	-1.65%	0.00%	103.09%	0.00%	-100.00%	-31.21%
Dividend Yield	-	-	4.98%	4.78%	0.37%	0.39%	0.53%	0.76%	4.78%	3.09%	0.00%	1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	68,906.81
(-) Cash Dividends Paid (M)	56,193.01
(=) Cash Retained (M)	12,713.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,781.36	8,613.35	5,168.01
Cash Retained (M)	12,713.79	12,713.79	12,713.79
(-) Cash Required (M)	-13,781.36	-8,613.35	-5,168.01
(=) Excess Retained (M)	-1,067.57	4,100.44	7,545.78
(/) Shares Outstanding (M)	6,562.50	6,562.50	6,562.50
(=) Excess Retained per Share	-0.16	0.62	1.15
LTM Dividend per Share	8.56	8.56	8.56
(+) Excess Retained per Share	-0.16	0.62	1.15
(=) Adjusted Dividend	8.40	9.19	9.71
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	0.98%	1.98%	2.98%
Fair Value	$152.60	$205.53	$281.06
Upside / Downside	-34.79%	-12.17%	20.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	68,906.81	70,271.84	71,663.91	73,083.56	74,531.33	76,007.78	78,288.01
Payout Ratio	81.55%	83.24%	84.93%	86.62%	88.31%	90.00%	92.50%
Projected Dividends (M)	56,193.01	58,493.88	60,863.85	63,304.77	65,818.51	68,407.00	72,416.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	0.98%	1.98%	2.98%
Year 1 PV (M)	54,365.01	54,903.38	55,441.75
Year 2 PV (M)	52,574.79	53,621.22	54,677.97
Year 3 PV (M)	50,823.38	52,348.27	53,903.36
Year 4 PV (M)	49,111.61	51,086.08	53,119.50
Year 5 PV (M)	47,440.12	49,836.07	52,327.86
PV of Terminal Value (M)	1,418,793.14	1,490,448.86	1,564,970.93
Equity Value (M)	1,673,108.04	1,752,243.88	1,834,441.37
Shares Outstanding (M)	6,562.50	6,562.50	6,562.50
Fair Value	$254.95	$267.01	$279.53
Upside / Downside	8.95%	14.11%	19.46%

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 Indospring Tbk (INDS.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener