DDM Analysis: BNII.JK

Valuation Snapshot

Stable Growth	$172.41 - $259.14	$213.44
Multi-Stage	$357.18 - $393.31	$374.89
Blended Fair Value	$294.17
Current Price	$202.00
Upside	45.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.26%	0.00%	10.29	7.72	6.47	3.32	4.83	6.61	4.73	5.11	0.00	0.00
YoY Growth	-	-	33.33%	19.24%	94.85%	-31.27%	-26.87%	39.66%	-7.38%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.42%	3.04%	2.81%	1.09%	1.34%	4.79%	1.75%	1.88%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,563,233.00
(-) Cash Dividends Paid (M)	446,335.00
(=) Cash Retained (M)	1,116,898.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	312,646.60	195,404.13	117,242.48
Cash Retained (M)	1,116,898.00	1,116,898.00	1,116,898.00
(-) Cash Required (M)	-312,646.60	-195,404.13	-117,242.48
(=) Excess Retained (M)	804,251.40	921,493.88	999,655.53
(/) Shares Outstanding (M)	76,215.20	76,215.20	76,215.20
(=) Excess Retained per Share	10.55	12.09	13.12
LTM Dividend per Share	5.86	5.86	5.86
(+) Excess Retained per Share	10.55	12.09	13.12
(=) Adjusted Dividend	16.41	17.95	18.97
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	-2.27%	-1.27%	-0.27%
Fair Value	$172.41	$213.44	$259.14
Upside / Downside	-14.65%	5.67%	28.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,563,233.00	1,543,423.83	1,523,865.68	1,504,555.37	1,485,489.76	1,466,665.75	1,510,665.72
Payout Ratio	28.55%	40.84%	53.13%	65.42%	77.71%	90.00%	92.50%
Projected Dividends (M)	446,335.00	630,359.55	809,648.54	984,292.44	1,154,380.17	1,319,999.18	1,397,365.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	-2.27%	-1.27%	-0.27%
Year 1 PV (M)	582,966.24	588,931.14	594,896.03
Year 2 PV (M)	692,479.10	706,722.46	721,110.82
Year 3 PV (M)	778,555.09	802,698.93	827,336.83
Year 4 PV (M)	844,440.64	879,535.90	915,713.90
Year 5 PV (M)	892,994.93	939,624.97	988,182.92
PV of Terminal Value (M)	23,431,211.09	24,654,732.56	25,928,839.95
Equity Value (M)	27,222,647.08	28,572,245.96	29,976,080.44
Shares Outstanding (M)	76,215.20	76,215.20	76,215.20
Fair Value	$357.18	$374.89	$393.31
Upside / Downside	76.82%	85.59%	94.71%

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

Ticker

Industry

Sector

PT Bank Maybank Indonesia Tbk (BNII.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener