DDM Analysis: BBCA.JK

Valuation Snapshot

Stable Growth	$25,422.05 - $91,921.66	$80,582.40
Multi-Stage	$11,921.55 - $13,027.73	$12,464.56
Blended Fair Value	$46,523.48
Current Price	$8,675.00
Upside	436.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	31.34%	27.21%	277.51	212.51	155.01	111.40	110.60	71.00	52.00	42.00	35.00	30.60
YoY Growth	-	-	30.59%	37.10%	39.14%	0.72%	55.77%	36.54%	23.81%	20.00%	14.38%	22.40%
Dividend Yield	-	-	3.26%	2.16%	1.77%	1.40%	1.78%	1.29%	0.95%	0.90%	1.06%	1.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	56,976,535.00
(-) Cash Dividends Paid (M)	36,982,515.00
(=) Cash Retained (M)	19,994,020.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,395,307.00	7,122,066.88	4,273,240.13
Cash Retained (M)	19,994,020.00	19,994,020.00	19,994,020.00
(-) Cash Required (M)	-11,395,307.00	-7,122,066.88	-4,273,240.13
(=) Excess Retained (M)	8,598,713.00	12,871,953.13	15,720,779.88
(/) Shares Outstanding (M)	123,270.28	123,270.28	123,270.28
(=) Excess Retained per Share	69.75	104.42	127.53
LTM Dividend per Share	300.01	300.01	300.01
(+) Excess Retained per Share	69.75	104.42	127.53
(=) Adjusted Dividend	369.77	404.43	427.54
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$25,422.05	$80,582.40	$91,921.66
Upside / Downside	193.05%	828.90%	959.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	56,976,535.00	60,680,009.78	64,624,210.41	68,824,784.09	73,298,395.05	78,062,790.73	80,404,674.45
Payout Ratio	64.91%	69.93%	74.94%	79.96%	84.98%	90.00%	92.50%
Projected Dividends (M)	36,982,515.00	42,431,504.54	48,432,611.59	55,034,589.46	62,290,196.66	70,256,511.66	74,374,323.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39,270,593.19	39,642,826.30	40,015,059.41
Year 2 PV (M)	41,485,463.63	42,275,645.19	43,073,281.29
Year 3 PV (M)	43,628,755.15	44,881,179.92	46,157,346.63
Year 4 PV (M)	45,702,064.88	47,459,637.32	49,267,422.37
Year 5 PV (M)	47,706,958.91	50,011,222.86	52,403,676.42
PV of Terminal Value (M)	1,251,778,469.63	1,312,239,837.78	1,375,015,204.80
Equity Value (M)	1,469,572,305.39	1,536,510,349.37	1,605,931,990.93
Shares Outstanding (M)	123,270.28	123,270.28	123,270.28
Fair Value	$11,921.55	$12,464.56	$13,027.73
Upside / Downside	37.42%	43.68%	50.18%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

PT Bank Central Asia Tbk (BBCA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener