DDM Analysis: TSPC.JK

Valuation Snapshot

Stable Growth	$11,686.46 - $65,469.76	$22,276.96
Multi-Stage	$9,070.22 - $9,938.83	$9,496.45
Blended Fair Value	$15,886.70
Current Price	$2,370.00
Upside	570.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.42%	4.28%	88.16	128.38	64.77	65.60	40.74	32.06	31.81	39.32	39.10	49.67
YoY Growth	-	-	-31.33%	98.22%	-1.28%	61.03%	27.06%	0.80%	-19.10%	0.58%	-21.28%	-14.31%
Dividend Yield	-	-	3.58%	6.72%	4.61%	4.45%	2.75%	3.32%	1.79%	2.42%	1.99%	2.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,501,326.41
(-) Cash Dividends Paid (M)	504,656.46
(=) Cash Retained (M)	996,669.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	300,265.28	187,665.80	112,599.48
Cash Retained (M)	996,669.95	996,669.95	996,669.95
(-) Cash Required (M)	-300,265.28	-187,665.80	-112,599.48
(=) Excess Retained (M)	696,404.67	809,004.15	884,070.47
(/) Shares Outstanding (M)	4,503.58	4,503.58	4,503.58
(=) Excess Retained per Share	154.63	179.64	196.30
LTM Dividend per Share	112.06	112.06	112.06
(+) Excess Retained per Share	154.63	179.64	196.30
(=) Adjusted Dividend	266.69	291.69	308.36
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	4.16%	5.16%	6.16%
Fair Value	$11,686.46	$22,276.96	$65,469.76
Upside / Downside	393.10%	839.96%	2,662.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,501,326.41	1,578,760.62	1,660,188.67	1,745,816.55	1,835,860.88	1,930,549.45	1,988,465.93
Payout Ratio	33.61%	44.89%	56.17%	67.45%	78.72%	90.00%	92.50%
Projected Dividends (M)	504,656.46	708,725.09	932,501.81	1,177,476.73	1,445,241.24	1,737,494.50	1,839,330.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	4.16%	5.16%	6.16%
Year 1 PV (M)	658,926.90	665,253.15	671,579.39
Year 2 PV (M)	806,062.19	821,614.21	837,314.83
Year 3 PV (M)	946,303.91	973,822.32	1,001,869.11
Year 4 PV (M)	1,079,886.42	1,121,958.69	1,165,248.49
Year 5 PV (M)	1,207,037.07	1,266,103.15	1,327,459.24
PV of Terminal Value (M)	36,150,228.41	37,919,231.65	39,756,819.53
Equity Value (M)	40,848,444.89	42,767,983.16	44,760,290.59
Shares Outstanding (M)	4,503.58	4,503.58	4,503.58
Fair Value	$9,070.22	$9,496.45	$9,938.83
Upside / Downside	282.71%	300.69%	319.36%

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 Tempo Scan Pacific Tbk (TSPC.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener