DDM Analysis: KINO.JK

Valuation Snapshot

Stable Growth	$661.69 - $947.16	$801.57
Multi-Stage	$1,874.73 - $2,068.34	$1,969.58
Blended Fair Value	$1,385.58
Current Price	$1,195.00
Upside	15.95%
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	-17.38%	-3.07%	22.73	0.73	10.00	24.87	106.72	59.06	27.97	25.90	38.34	0.00
YoY Growth	-	-	2,996.34%	-92.66%	-59.78%	-76.70%	80.70%	111.11%	8.00%	-32.43%	0.00%	-100.00%
Dividend Yield	-	-	2.05%	0.05%	0.66%	0.73%	5.16%	2.94%	1.10%	1.31%	1.53%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	137,117.67
(-) Cash Dividends Paid (M)	77,453.60
(=) Cash Retained (M)	59,664.06

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27,423.53	17,139.71	10,283.82
Cash Retained (M)	59,664.06	59,664.06	59,664.06
(-) Cash Required (M)	-27,423.53	-17,139.71	-10,283.82
(=) Excess Retained (M)	32,240.53	42,524.35	49,380.24
(/) Shares Outstanding (M)	1,378.82	1,378.82	1,378.82
(=) Excess Retained per Share	23.38	30.84	35.81
LTM Dividend per Share	56.17	56.17	56.17
(+) Excess Retained per Share	23.38	30.84	35.81
(=) Adjusted Dividend	79.56	87.02	91.99
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-5.07%	-4.07%	-3.07%
Fair Value	$661.69	$801.57	$947.16
Upside / Downside	-44.63%	-32.92%	-20.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	137,117.67	131,538.15	126,185.68	121,051.01	116,125.28	111,399.97	114,741.97
Payout Ratio	56.49%	63.19%	69.89%	76.59%	83.30%	90.00%	92.50%
Projected Dividends (M)	77,453.60	83,118.39	88,193.92	92,718.76	96,729.33	100,259.98	106,136.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-5.07%	-4.07%	-3.07%
Year 1 PV (M)	77,344.70	78,159.45	78,974.20
Year 2 PV (M)	76,366.96	77,984.33	79,618.65
Year 3 PV (M)	74,708.14	77,094.02	79,530.16
Year 4 PV (M)	72,525.69	75,630.26	78,833.44
Year 5 PV (M)	69,951.13	73,713.90	77,636.87
PV of Terminal Value (M)	2,214,014.55	2,333,109.29	2,457,274.79
Equity Value (M)	2,584,911.17	2,715,691.24	2,851,868.10
Shares Outstanding (M)	1,378.82	1,378.82	1,378.82
Fair Value	$1,874.73	$1,969.58	$2,068.34
Upside / Downside	56.88%	64.82%	73.08%

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 Kino Indonesia Tbk (KINO.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener