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 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

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