DDM Analysis: SIMP.JK

Valuation Snapshot

Stable Growth	$1,810.21 - $3,500.90	$2,484.32
Multi-Stage	$2,853.29 - $3,137.80	$2,992.81
Blended Fair Value	$2,738.57
Current Price	$510.00
Upside	436.97%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.19%	0.00%	10.00	15.00	13.00	3.00	2.67	3.38	10.00	10.00	5.00	16.00
YoY Growth	-	-	-33.33%	15.38%	333.34%	12.26%	-21.05%	-66.15%	0.00%	100.00%	-68.75%	60.00%
Dividend Yield	-	-	2.59%	3.97%	3.25%	0.60%	0.55%	1.61%	2.28%	1.68%	0.80%	3.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,776,204.00
(-) Cash Dividends Paid (M)	155,013.00
(=) Cash Retained (M)	1,621,191.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	355,240.80	222,025.50	133,215.30
Cash Retained (M)	1,621,191.00	1,621,191.00	1,621,191.00
(-) Cash Required (M)	-355,240.80	-222,025.50	-133,215.30
(=) Excess Retained (M)	1,265,950.20	1,399,165.50	1,487,975.70
(/) Shares Outstanding (M)	15,501.31	15,501.31	15,501.31
(=) Excess Retained per Share	81.67	90.26	95.99
LTM Dividend per Share	10.00	10.00	10.00
(+) Excess Retained per Share	81.67	90.26	95.99
(=) Adjusted Dividend	91.67	100.26	105.99
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.19%	2.19%	3.19%
Fair Value	$1,810.21	$2,484.32	$3,500.90
Upside / Downside	254.94%	387.12%	586.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,776,204.00	1,815,028.71	1,854,702.05	1,895,242.59	1,936,669.27	1,979,001.46	2,038,371.50
Payout Ratio	8.73%	24.98%	41.24%	57.49%	73.75%	90.00%	92.50%
Projected Dividends (M)	155,013.00	453,426.22	764,810.95	1,089,591.69	1,428,205.30	1,781,101.31	1,885,493.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.19%	2.19%	3.19%
Year 1 PV (M)	422,340.17	426,514.08	430,687.98
Year 2 PV (M)	663,537.73	676,717.77	690,027.43
Year 3 PV (M)	880,503.48	906,867.86	933,753.34
Year 4 PV (M)	1,075,012.95	1,118,143.67	1,162,559.39
Year 5 PV (M)	1,248,726.83	1,311,663.20	1,377,112.00
PV of Terminal Value (M)	39,939,583.25	41,952,555.63	44,045,885.79
Equity Value (M)	44,229,704.40	46,392,462.21	48,640,025.92
Shares Outstanding (M)	15,501.31	15,501.31	15,501.31
Fair Value	$2,853.29	$2,992.81	$3,137.80
Upside / Downside	459.47%	486.83%	515.26%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Salim Ivomas Pratama Tbk (SIMP.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener