DDM Analysis: DPNS.JK

Valuation Snapshot

Stable Growth	$138.45 - $191.99	$165.31
Multi-Stage	$397.89 - $440.52	$418.76
Blended Fair Value	$292.04
Current Price	$304.00
Upside	-3.93%
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	11.88%	-6.19%	9.66	14.48	14.24	0.00	2.75	5.51	2.74	5.54	4.57	13.71
YoY Growth	-	-	-33.33%	1.72%	0.00%	-100.00%	-50.01%	100.78%	-50.49%	21.25%	-66.67%	-25.01%
Dividend Yield	-	-	4.64%	3.34%	3.65%	0.00%	0.99%	2.84%	0.84%	1.58%	1.15%	4.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,314.52
(-) Cash Dividends Paid (M)	1,598.32
(=) Cash Retained (M)	6,716.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,662.90	1,039.32	623.59
Cash Retained (M)	6,716.20	6,716.20	6,716.20
(-) Cash Required (M)	-1,662.90	-1,039.32	-623.59
(=) Excess Retained (M)	5,053.30	5,676.89	6,092.61
(/) Shares Outstanding (M)	331.13	331.13	331.13
(=) Excess Retained per Share	15.26	17.14	18.40
LTM Dividend per Share	4.83	4.83	4.83
(+) Excess Retained per Share	15.26	17.14	18.40
(=) Adjusted Dividend	20.09	21.97	23.23
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-7.01%	-6.01%	-5.01%
Fair Value	$138.45	$165.31	$191.99
Upside / Downside	-54.46%	-45.62%	-36.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,314.52	7,815.13	7,345.74	6,904.53	6,489.83	6,100.03	6,283.04
Payout Ratio	19.22%	33.38%	47.53%	61.69%	75.84%	90.00%	92.50%
Projected Dividends (M)	1,598.32	2,608.58	3,491.72	4,259.36	4,922.19	5,490.03	5,811.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-7.01%	-6.01%	-5.01%
Year 1 PV (M)	2,423.63	2,449.70	2,475.76
Year 2 PV (M)	3,014.15	3,079.32	3,145.19
Year 3 PV (M)	3,416.12	3,527.51	3,641.30
Year 4 PV (M)	3,667.83	3,828.16	3,993.69
Year 5 PV (M)	3,800.92	4,009.73	4,227.61
PV of Terminal Value (M)	115,429.01	121,770.20	128,387.08
Equity Value (M)	131,751.66	138,664.62	145,870.63
Shares Outstanding (M)	331.13	331.13	331.13
Fair Value	$397.89	$418.76	$440.52
Upside / Downside	30.88%	37.75%	44.91%

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 Duta Pertiwi Nusantara Tbk (DPNS.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener