DDM Analysis: ICBP.JK

Valuation Snapshot

Stable Growth	$81,126.76 - $154,808.83	$145,078.55
Multi-Stage	$24,004.38 - $26,288.50	$25,125.39
Blended Fair Value	$85,101.97
Current Price	$10,500.00
Upside	710.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.86%	7.73%	200.00	188.00	215.00	215.00	215.00	137.00	220.00	154.00	128.00	111.00
YoY Growth	-	-	6.38%	-12.56%	0.00%	0.00%	56.93%	-37.73%	42.86%	20.31%	15.32%	16.84%
Dividend Yield	-	-	1.97%	1.67%	2.16%	2.93%	2.34%	1.34%	2.38%	1.86%	1.57%	1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,077,895.00
(-) Cash Dividends Paid (M)	2,332,382.00
(=) Cash Retained (M)	6,745,513.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,815,579.00	1,134,736.88	680,842.13
Cash Retained (M)	6,745,513.00	6,745,513.00	6,745,513.00
(-) Cash Required (M)	-1,815,579.00	-1,134,736.88	-680,842.13
(=) Excess Retained (M)	4,929,934.00	5,610,776.13	6,064,670.88
(/) Shares Outstanding (M)	11,661.91	11,661.91	11,661.91
(=) Excess Retained per Share	422.74	481.12	520.04
LTM Dividend per Share	200.00	200.00	200.00
(+) Excess Retained per Share	422.74	481.12	520.04
(=) Adjusted Dividend	622.74	681.12	720.04
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$81,126.76	$145,078.55	$154,808.83
Upside / Downside	672.64%	1,281.70%	1,374.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,077,895.00	9,667,958.18	10,296,375.46	10,965,639.86	11,678,406.45	12,437,502.87	12,810,627.96
Payout Ratio	25.69%	38.55%	51.42%	64.28%	77.14%	90.00%	92.50%
Projected Dividends (M)	2,332,382.00	3,727,421.94	5,293,962.75	7,048,405.51	9,008,558.84	11,193,752.58	11,849,830.86

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)	3,473,265.52	3,506,187.47	3,539,109.41
Year 2 PV (M)	4,596,632.01	4,684,184.94	4,772,563.84
Year 3 PV (M)	5,702,682.15	5,866,385.66	6,033,192.47
Year 4 PV (M)	6,791,614.57	7,052,800.90	7,321,449.14
Year 5 PV (M)	7,863,625.89	8,243,441.96	8,637,794.48
PV of Terminal Value (M)	251,509,039.73	263,657,020.39	276,269,932.86
Equity Value (M)	279,936,859.87	293,010,021.32	306,574,042.21
Shares Outstanding (M)	11,661.91	11,661.91	11,661.91
Fair Value	$24,004.38	$25,125.39	$26,288.50
Upside / Downside	128.61%	139.29%	150.37%

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

Ticker

Industry

Sector

PT Indofood CBP Sukses Makmur Tbk (ICBP.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener