DDM Analysis: WTON.JK

Valuation Snapshot

Stable Growth	$18.74 - $25.01	$21.98
Multi-Stage	$51.64 - $57.33	$54.42
Blended Fair Value	$38.20
Current Price	$100.00
Upside	-61.80%
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	-45.70%	-8.44%	0.79	3.75	1.90	2.94	14.70	16.74	11.61	5.88	3.76	7.09
YoY Growth	-	-	-78.93%	97.37%	-35.37%	-79.99%	-12.23%	44.27%	97.37%	56.55%	-47.04%	271.90%
Dividend Yield	-	-	1.04%	3.75%	1.13%	1.35%	4.68%	7.41%	1.86%	1.14%	0.48%	0.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	39,886.63
(-) Cash Dividends Paid (M)	6,536.63
(=) Cash Retained (M)	33,350.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,977.33	4,985.83	2,991.50
Cash Retained (M)	33,350.01	33,350.01	33,350.01
(-) Cash Required (M)	-7,977.33	-4,985.83	-2,991.50
(=) Excess Retained (M)	25,372.68	28,364.18	30,358.51
(/) Shares Outstanding (M)	8,715.47	8,715.47	8,715.47
(=) Excess Retained per Share	2.91	3.25	3.48
LTM Dividend per Share	0.75	0.75	0.75
(+) Excess Retained per Share	2.91	3.25	3.48
(=) Adjusted Dividend	3.66	4.00	4.23
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	-10.44%	-9.44%	-8.44%
Fair Value	$18.74	$21.98	$25.01
Upside / Downside	-81.26%	-78.02%	-74.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	39,886.63	36,123.27	32,714.99	29,628.28	26,832.81	24,301.10	25,030.13
Payout Ratio	16.39%	31.11%	45.83%	60.56%	75.28%	90.00%	92.50%
Projected Dividends (M)	6,536.63	11,238.10	14,994.20	17,941.47	20,199.10	21,870.99	23,152.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	-10.44%	-9.44%	-8.44%
Year 1 PV (M)	10,380.91	10,496.81	10,612.72
Year 2 PV (M)	12,794.06	13,081.35	13,371.83
Year 3 PV (M)	14,141.18	14,620.16	15,109.82
Year 4 PV (M)	14,706.27	15,374.13	16,064.50
Year 5 PV (M)	14,708.94	15,548.62	16,426.21
PV of Terminal Value (M)	383,335.13	405,218.22	428,089.46
Equity Value (M)	450,066.49	474,339.29	499,674.54
Shares Outstanding (M)	8,715.47	8,715.47	8,715.47
Fair Value	$51.64	$54.42	$57.33
Upside / Downside	-48.36%	-45.58%	-42.67%

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 Wijaya Karya Beton Tbk (WTON.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener