DDM Analysis: NRCA.JK

Valuation Snapshot

Stable Growth	$2,432.48 - $11,681.50	$5,283.96
Multi-Stage	$5,624.17 - $6,213.92	$5,913.13
Blended Fair Value	$5,598.55
Current Price	$905.00
Upside	518.62%
Decision	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	0.13%	0.13%	0.13%
Growth Rate	-1.91%	-0.91%	0.09%
Fair Value	$2,432.48	$5,283.96	$11,681.50
Upside / Downside	168.78%	483.86%	1,190.77%

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	0.13%	0.13%	0.13%
Growth Rate	-1.91%	-0.91%	0.09%
Year 1 PV (M)	68,969.18	69,672.27	70,375.36
Year 2 PV (M)	83,765.30	85,481.86	87,215.83
Year 3 PV (M)	97,931.44	100,957.11	104,044.46
Year 4 PV (M)	111,487.12	116,103.25	120,861.26
Year 5 PV (M)	124,451.28	130,925.42	137,666.22
PV of Terminal Value (M)	13,174,551.04	13,859,909.92	14,573,499.26
Equity Value (M)	13,661,155.35	14,363,049.81	15,093,662.40
Shares Outstanding (M)	2,429.01	2,429.01	2,429.01
Fair Value	$5,624.17	$5,913.13	$6,213.92
Upside / Downside	521.46%	553.38%	586.62%

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

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