DDM Analysis: BISI.JK

Valuation Snapshot

Stable Growth	$287.13 - $403.25	$344.84
Multi-Stage	$889.88 - $983.04	$935.51
Blended Fair Value	$640.17
Current Price	$875.00
Upside	-26.84%
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	-4.36%	20.89%	80.00	68.00	68.00	38.00	38.00	100.00	100.00	88.00	33.00	21.00
YoY Growth	-	-	17.65%	0.00%	78.95%	0.00%	-62.00%	0.00%	13.64%	166.67%	57.14%	75.00%
Dividend Yield	-	-	7.48%	3.51%	3.99%	2.86%	3.36%	16.13%	7.19%	4.46%	1.76%	1.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	144,541.00
(-) Cash Dividends Paid (M)	84,000.00
(=) Cash Retained (M)	60,541.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	28,908.20	18,067.63	10,840.58
Cash Retained (M)	60,541.00	60,541.00	60,541.00
(-) Cash Required (M)	-28,908.20	-18,067.63	-10,840.58
(=) Excess Retained (M)	31,632.80	42,473.38	49,700.43
(/) Shares Outstanding (M)	3,000.00	3,000.00	3,000.00
(=) Excess Retained per Share	10.54	14.16	16.57
LTM Dividend per Share	28.00	28.00	28.00
(+) Excess Retained per Share	10.54	14.16	16.57
(=) Adjusted Dividend	38.54	42.16	44.57
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-6.36%	-5.36%	-4.36%
Fair Value	$287.13	$344.84	$403.25
Upside / Downside	-67.19%	-60.59%	-53.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	144,541.00	136,786.74	129,448.47	122,503.88	115,931.86	109,712.40	113,003.77
Payout Ratio	58.11%	64.49%	70.87%	77.25%	83.62%	90.00%	92.50%
Projected Dividends (M)	84,000.00	88,216.50	91,738.84	94,629.35	96,945.70	98,741.16	104,528.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-6.36%	-5.36%	-4.36%
Year 1 PV (M)	82,184.91	83,062.62	83,940.34
Year 2 PV (M)	79,622.85	81,332.64	83,060.58
Year 3 PV (M)	76,516.06	78,993.85	81,524.56
Year 4 PV (M)	73,029.37	76,199.44	79,471.62
Year 5 PV (M)	69,296.21	73,076.43	77,019.84
PV of Terminal Value (M)	2,288,988.97	2,413,856.77	2,544,115.45
Equity Value (M)	2,669,638.38	2,806,521.75	2,949,132.39
Shares Outstanding (M)	3,000.00	3,000.00	3,000.00
Fair Value	$889.88	$935.51	$983.04
Upside / Downside	1.70%	6.92%	12.35%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

PT BISI International Tbk (BISI.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener