DDM Analysis: SSMS.JK

Valuation Snapshot

Stable Growth	$13,269.70 - $25,297.54	$23,707.50
Multi-Stage	$3,953.53 - $4,328.02	$4,137.33
Blended Fair Value	$13,922.41
Current Price	$1,645.00
Upside	746.35%
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%	0.00	74.64	155.11	30.49	0.00	2.72	24.79	18.64	17.67	22.65
YoY Growth	-	-	-100.00%	-51.88%	408.70%	0.00%	-100.00%	-89.05%	32.99%	5.51%	-22.00%	335.83%
Dividend Yield	-	-	0.00%	6.79%	9.18%	2.86%	0.00%	0.29%	2.33%	1.32%	1.07%	1.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,211,610.53
(-) Cash Dividends Paid (M)	456,244.22
(=) Cash Retained (M)	755,366.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	242,322.11	151,451.32	90,870.79
Cash Retained (M)	755,366.31	755,366.31	755,366.31
(-) Cash Required (M)	-242,322.11	-151,451.32	-90,870.79
(=) Excess Retained (M)	513,044.21	603,915.00	664,495.52
(/) Shares Outstanding (M)	9,525.00	9,525.00	9,525.00
(=) Excess Retained per Share	53.86	63.40	69.76
LTM Dividend per Share	47.90	47.90	47.90
(+) Excess Retained per Share	53.86	63.40	69.76
(=) Adjusted Dividend	101.76	111.30	117.66
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$13,269.70	$23,707.50	$25,297.54
Upside / Downside	706.67%	1,341.19%	1,437.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,211,610.53	1,290,365.22	1,374,238.96	1,463,564.49	1,558,696.18	1,660,011.43	1,709,811.78
Payout Ratio	37.66%	48.12%	58.59%	69.06%	79.53%	90.00%	92.50%
Projected Dividends (M)	456,244.22	620,985.82	805,216.19	1,010,772.84	1,239,649.82	1,494,010.29	1,581,575.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	578,647.74	584,132.56	589,617.37
Year 2 PV (M)	699,161.75	712,478.82	725,921.52
Year 3 PV (M)	817,807.92	841,284.25	865,205.61
Year 4 PV (M)	934,607.70	970,550.07	1,007,519.30
Year 5 PV (M)	1,049,582.32	1,100,277.54	1,152,912.98
PV of Terminal Value (M)	33,577,520.07	35,199,326.84	36,883,203.98
Equity Value (M)	37,657,327.50	39,408,050.08	41,224,380.76
Shares Outstanding (M)	9,525.00	9,525.00	9,525.00
Fair Value	$3,953.53	$4,137.33	$4,328.02
Upside / Downside	140.34%	151.51%	163.10%

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 Sawit Sumbermas Sarana Tbk. (SSMS.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener