DDM Analysis: IFSH.JK

Valuation Snapshot

Stable Growth	$234.53 - $353.31	$290.64
Multi-Stage	$475.36 - $522.51	$498.48
Blended Fair Value	$394.56
Current Price	$790.00
Upside	-50.06%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	66.28%	0.00%	31.40	27.94	26.44	8.84	0.00	2.47	7.80	0.78	0.00	0.00
YoY Growth	-	-	12.38%	5.67%	199.10%	0.00%	-100.00%	-68.33%	900.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	4.36%	3.31%	2.32%	0.79%	0.00%	0.65%	1.18%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	53,063.45
(-) Cash Dividends Paid (M)	28,120.17
(=) Cash Retained (M)	24,943.28

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,612.69	6,632.93	3,979.76
Cash Retained (M)	24,943.28	24,943.28	24,943.28
(-) Cash Required (M)	-10,612.69	-6,632.93	-3,979.76
(=) Excess Retained (M)	14,330.59	18,310.35	20,963.52
(/) Shares Outstanding (M)	1,923.03	1,923.03	1,923.03
(=) Excess Retained per Share	7.45	9.52	10.90
LTM Dividend per Share	14.62	14.62	14.62
(+) Excess Retained per Share	7.45	9.52	10.90
(=) Adjusted Dividend	22.07	24.14	25.52
WACC / Discount Rate	7.22%	7.22%	7.22%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$234.53	$290.64	$353.31
Upside / Downside	-70.31%	-63.21%	-55.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	53,063.45	52,532.81	52,007.48	51,487.41	50,972.54	50,462.81	51,976.69
Payout Ratio	52.99%	60.39%	67.80%	75.20%	82.60%	90.00%	92.50%
Projected Dividends (M)	28,120.17	31,727.08	35,259.04	38,717.19	42,102.65	45,416.53	48,078.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.22%	7.22%	7.22%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	29,290.57	29,589.45	29,888.33
Year 2 PV (M)	30,051.48	30,667.90	31,290.59
Year 3 PV (M)	30,464.70	31,406.84	32,368.21
Year 4 PV (M)	30,584.41	31,851.99	33,158.57
Year 5 PV (M)	30,458.07	32,044.09	33,695.50
PV of Terminal Value (M)	763,281.11	803,026.93	844,411.50
Equity Value (M)	914,130.34	958,587.21	1,004,812.71
Shares Outstanding (M)	1,923.03	1,923.03	1,923.03
Fair Value	$475.36	$498.48	$522.51
Upside / Downside	-39.83%	-36.90%	-33.86%

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

Mode

Ticker

Industry

Sector

PT Ifishdeco Tbk (IFSH.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener