DDM Analysis: BTPN.JK

Valuation Snapshot

Stable Growth	$2,513.77 - $4,015.80	$3,195.11
Multi-Stage	$4,543.66 - $4,997.20	$4,766.03
Blended Fair Value	$3,980.57
Current Price	$2,520.00
Upside	57.96%
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%	0.00%	64.25	78.23	13.40	7.16	9.76	0.00	53.97	53.97	0.00	0.00
YoY Growth	-	-	-17.88%	483.92%	87.19%	-26.65%	0.00%	-100.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	3.21%	2.97%	0.54%	0.27%	0.34%	0.00%	1.49%	1.61%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,572,585.00
(-) Cash Dividends Paid (M)	642,260.00
(=) Cash Retained (M)	1,930,325.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	514,517.00	321,573.13	192,943.88
Cash Retained (M)	1,930,325.00	1,930,325.00	1,930,325.00
(-) Cash Required (M)	-514,517.00	-321,573.13	-192,943.88
(=) Excess Retained (M)	1,415,808.00	1,608,751.88	1,737,381.13
(/) Shares Outstanding (M)	10,645.95	10,645.95	10,645.95
(=) Excess Retained per Share	132.99	151.11	163.20
LTM Dividend per Share	60.33	60.33	60.33
(+) Excess Retained per Share	132.99	151.11	163.20
(=) Adjusted Dividend	193.32	211.44	223.53
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	-0.61%	0.39%	1.39%
Fair Value	$2,513.77	$3,195.11	$4,015.80
Upside / Downside	-0.25%	26.79%	59.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,572,585.00	2,582,642.11	2,592,738.54	2,602,874.43	2,613,049.96	2,623,265.26	2,701,963.21
Payout Ratio	24.97%	37.97%	50.98%	63.99%	76.99%	90.00%	92.50%
Projected Dividends (M)	642,260.00	980,692.23	1,321,760.74	1,665,480.96	2,011,868.43	2,360,938.73	2,499,315.97

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	-0.61%	0.39%	1.39%
Year 1 PV (M)	907,112.58	916,239.29	925,366.01
Year 2 PV (M)	1,130,862.38	1,153,732.71	1,176,831.98
Year 3 PV (M)	1,318,029.22	1,358,214.02	1,399,207.40
Year 4 PV (M)	1,472,696.98	1,532,866.34	1,594,860.88
Year 5 PV (M)	1,598,552.83	1,680,604.83	1,765,992.09
PV of Terminal Value (M)	41,944,279.38	44,097,234.32	46,337,702.53
Equity Value (M)	48,371,533.38	50,738,891.51	53,199,960.88
Shares Outstanding (M)	10,645.95	10,645.95	10,645.95
Fair Value	$4,543.66	$4,766.03	$4,997.20
Upside / Downside	80.30%	89.13%	98.30%

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

Ticker

Industry

Sector

PT Bank SMBC Indonesia Tbk (BTPN.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener