DDM Analysis: DEPO.JK

Valuation Snapshot

Stable Growth	$67.07 - $91.03	$79.29
Multi-Stage	$86.07 - $94.07	$90.00
Blended Fair Value	$84.64
Current Price	$322.00
Upside	-73.71%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	-31.15%	0.00%	4.00	2.30	7.35	6.13	2.21	25.85	0.00	0.00	0.00	0.00
YoY Growth	-	-	73.91%	-68.73%	19.93%	177.59%	-91.45%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.74%	0.61%	1.56%	1.20%	0.37%	4.31%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	88,880.32
(-) Cash Dividends Paid (M)	28,518.00
(=) Cash Retained (M)	60,362.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,776.06	11,110.04	6,666.02
Cash Retained (M)	60,362.32	60,362.32	60,362.32
(-) Cash Required (M)	-17,776.06	-11,110.04	-6,666.02
(=) Excess Retained (M)	42,586.26	49,252.28	53,696.30
(/) Shares Outstanding (M)	6,790.00	6,790.00	6,790.00
(=) Excess Retained per Share	6.27	7.25	7.91
LTM Dividend per Share	4.20	4.20	4.20
(+) Excess Retained per Share	6.27	7.25	7.91
(=) Adjusted Dividend	10.47	11.45	12.11
WACC / Discount Rate	13.30%	13.30%	13.30%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$67.07	$79.29	$91.03
Upside / Downside	-79.17%	-75.38%	-71.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	88,880.32	87,991.52	87,111.60	86,240.49	85,378.08	84,524.30	87,060.03
Payout Ratio	32.09%	43.67%	55.25%	66.83%	78.42%	90.00%	92.50%
Projected Dividends (M)	28,518.00	38,424.73	48,130.47	57,638.26	66,951.07	76,071.87	80,530.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	13.30%	13.30%	13.30%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	33,571.11	33,913.67	34,256.23
Year 2 PV (M)	36,739.22	37,492.82	38,254.08
Year 3 PV (M)	38,439.30	39,628.06	40,841.08
Year 4 PV (M)	39,010.10	40,626.89	42,293.42
Year 5 PV (M)	38,725.63	40,742.16	42,841.84
PV of Terminal Value (M)	397,952.04	418,674.33	440,251.01
Equity Value (M)	584,437.40	611,077.93	638,737.66
Shares Outstanding (M)	6,790.00	6,790.00	6,790.00
Fair Value	$86.07	$90.00	$94.07
Upside / Downside	-73.27%	-72.05%	-70.79%

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 Caturkarda Depo Bangunan Tbk (DEPO.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener