DDM Analysis: BBMD.JK

Valuation Snapshot

Stable Growth	$1,236.62 - $2,271.44	$1,663.79
Multi-Stage	$1,787.89 - $1,961.66	$1,873.13
Blended Fair Value	$1,768.46
Current Price	$2,120.00
Upside	-16.58%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	5.60%	34.25	34.25	34.24	29.77	0.00	0.00	14.89	14.89	14.89	12.40
YoY Growth	-	-	0.00%	0.03%	15.01%	0.00%	0.00%	-100.00%	0.00%	0.00%	20.05%	-37.53%
Dividend Yield	-	-	1.76%	1.70%	1.75%	1.45%	0.00%	0.00%	1.08%	1.06%	0.96%	0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	342,869.45
(-) Cash Dividends Paid (M)	137,997.52
(=) Cash Retained (M)	204,871.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68,573.89	42,858.68	25,715.21
Cash Retained (M)	204,871.93	204,871.93	204,871.93
(-) Cash Required (M)	-68,573.89	-42,858.68	-25,715.21
(=) Excess Retained (M)	136,298.04	162,013.25	179,156.72
(/) Shares Outstanding (M)	4,029.13	4,029.13	4,029.13
(=) Excess Retained per Share	33.83	40.21	44.47
LTM Dividend per Share	34.25	34.25	34.25
(+) Excess Retained per Share	33.83	40.21	44.47
(=) Adjusted Dividend	68.08	74.46	78.72
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.45%	2.45%	3.45%
Fair Value	$1,236.62	$1,663.79	$2,271.44
Upside / Downside	-41.67%	-21.52%	7.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	342,869.45	351,269.54	359,875.43	368,692.15	377,724.88	386,978.91	398,588.27
Payout Ratio	40.25%	50.20%	60.15%	70.10%	80.05%	90.00%	92.50%
Projected Dividends (M)	137,997.52	176,331.21	216,460.39	258,450.00	302,367.13	348,281.02	368,694.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.45%	2.45%	3.45%
Year 1 PV (M)	163,133.73	164,741.75	166,349.77
Year 2 PV (M)	185,271.04	188,941.51	192,647.97
Year 3 PV (M)	204,653.99	210,765.71	216,997.92
Year 4 PV (M)	221,509.73	230,373.47	239,500.60
Year 5 PV (M)	236,049.24	247,914.64	260,252.46
PV of Terminal Value (M)	6,193,029.34	6,504,332.10	6,828,029.38
Equity Value (M)	7,203,647.07	7,547,069.18	7,903,778.11
Shares Outstanding (M)	4,029.13	4,029.13	4,029.13
Fair Value	$1,787.89	$1,873.13	$1,961.66
Upside / Downside	-15.67%	-11.64%	-7.47%

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

Mode

Ticker

Industry

Sector

PT Bank Mestika Dharma Tbk (BBMD.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener