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 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 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