DDM Analysis: SIMP.JK

Valuation Snapshot

Stable Growth	$1,810.21 - $3,500.90	$2,484.32
Multi-Stage	$2,853.29 - $3,137.80	$2,992.81
Blended Fair Value	$2,738.57
Current Price	$510.00
Upside	436.97%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	24.19%	0.00%	10.00	15.00	13.00	3.00	2.67	3.38	10.00	10.00	5.00	16.00
YoY Growth	-	-	-33.33%	15.38%	333.34%	12.26%	-21.05%	-66.15%	0.00%	100.00%	-68.75%	60.00%
Dividend Yield	-	-	2.59%	3.97%	3.25%	0.60%	0.55%	1.61%	2.28%	1.68%	0.80%	3.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,776,204.00
(-) Cash Dividends Paid (M)	155,013.00
(=) Cash Retained (M)	1,621,191.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	355,240.80	222,025.50	133,215.30
Cash Retained (M)	1,621,191.00	1,621,191.00	1,621,191.00
(-) Cash Required (M)	-355,240.80	-222,025.50	-133,215.30
(=) Excess Retained (M)	1,265,950.20	1,399,165.50	1,487,975.70
(/) Shares Outstanding (M)	15,501.31	15,501.31	15,501.31
(=) Excess Retained per Share	81.67	90.26	95.99
LTM Dividend per Share	10.00	10.00	10.00
(+) Excess Retained per Share	81.67	90.26	95.99
(=) Adjusted Dividend	91.67	100.26	105.99
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.19%	2.19%	3.19%
Fair Value	$1,810.21	$2,484.32	$3,500.90
Upside / Downside	254.94%	387.12%	586.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,776,204.00	1,815,028.71	1,854,702.05	1,895,242.59	1,936,669.27	1,979,001.46	2,038,371.50
Payout Ratio	8.73%	24.98%	41.24%	57.49%	73.75%	90.00%	92.50%
Projected Dividends (M)	155,013.00	453,426.22	764,810.95	1,089,591.69	1,428,205.30	1,781,101.31	1,885,493.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.19%	2.19%	3.19%
Year 1 PV (M)	422,340.17	426,514.08	430,687.98
Year 2 PV (M)	663,537.73	676,717.77	690,027.43
Year 3 PV (M)	880,503.48	906,867.86	933,753.34
Year 4 PV (M)	1,075,012.95	1,118,143.67	1,162,559.39
Year 5 PV (M)	1,248,726.83	1,311,663.20	1,377,112.00
PV of Terminal Value (M)	39,939,583.25	41,952,555.63	44,045,885.79
Equity Value (M)	44,229,704.40	46,392,462.21	48,640,025.92
Shares Outstanding (M)	15,501.31	15,501.31	15,501.31
Fair Value	$2,853.29	$2,992.81	$3,137.80
Upside / Downside	459.47%	486.83%	515.26%

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 Salim Ivomas Pratama Tbk (SIMP.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener