DDM Analysis: SCNP.JK

Valuation Snapshot

Stable Growth	$32.79 - $50.67	$41.09
Multi-Stage	$241.38 - $268.28	$254.54
Blended Fair Value	$147.82
Current Price	$153.00
Upside	-3.39%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	-34.02%	0.00%	0.50	0.00	0.00	0.00	0.00	4.00	2.80	2.80	0.00	0.00
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	-100.00%	42.86%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.31%	0.00%	0.00%	0.00%	0.00%	2.70%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,431.83
(-) Cash Dividends Paid (M)	3,750.00
(=) Cash Retained (M)	5,681.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,886.37	1,178.98	707.39
Cash Retained (M)	5,681.83	5,681.83	5,681.83
(-) Cash Required (M)	-1,886.37	-1,178.98	-707.39
(=) Excess Retained (M)	3,795.47	4,502.85	4,974.45
(/) Shares Outstanding (M)	2,500.00	2,500.00	2,500.00
(=) Excess Retained per Share	1.52	1.80	1.99
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	1.52	1.80	1.99
(=) Adjusted Dividend	3.02	3.30	3.49
WACC / Discount Rate	0.72%	0.72%	0.72%
Growth Rate	-7.77%	-6.77%	-5.77%
Fair Value	$32.79	$41.09	$50.67
Upside / Downside	-78.57%	-73.14%	-66.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,431.83	8,793.30	8,197.99	7,642.99	7,125.56	6,643.16	6,842.45
Payout Ratio	39.76%	49.81%	59.86%	69.90%	79.95%	90.00%	92.50%
Projected Dividends (M)	3,750.00	4,379.69	4,906.94	5,342.72	5,697.01	5,978.84	6,329.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.72%	0.72%	0.72%
Growth Rate	-7.77%	-6.77%	-5.77%
Year 1 PV (M)	4,301.77	4,348.41	4,395.05
Year 2 PV (M)	4,733.87	4,837.08	4,941.41
Year 3 PV (M)	5,062.58	5,229.04	5,399.12
Year 4 PV (M)	5,302.24	5,535.96	5,777.33
Year 5 PV (M)	5,465.53	5,768.32	6,084.39
PV of Terminal Value (M)	578,586.81	610,640.92	644,100.21
Equity Value (M)	603,452.79	636,359.74	670,697.49
Shares Outstanding (M)	2,500.00	2,500.00	2,500.00
Fair Value	$241.38	$254.54	$268.28
Upside / Downside	57.77%	66.37%	75.35%

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

Mode

Ticker

Industry

Sector

PT Selaras Citra Nusantara Perkasa Tbk (SCNP.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener