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 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 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