DDM Analysis: ICBP.JK

Valuation Snapshot

Stable Growth	$81,130.83 - $154,808.83	$145,078.55
Multi-Stage	$24,004.69 - $26,288.84	$25,125.72
Blended Fair Value	$85,102.13
Current Price	$10,500.00
Upside	710.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.86%	7.73%	200.00	188.00	215.00	215.00	215.00	137.00	220.00	154.00	128.00	111.00
YoY Growth	-	-	6.38%	-12.56%	0.00%	0.00%	56.93%	-37.73%	42.86%	20.31%	15.32%	16.84%
Dividend Yield	-	-	1.97%	1.67%	2.16%	2.93%	2.34%	1.34%	2.38%	1.86%	1.57%	1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,077,895.00
(-) Cash Dividends Paid (M)	2,332,382.00
(=) Cash Retained (M)	6,745,513.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,815,579.00	1,134,736.88	680,842.13
Cash Retained (M)	6,745,513.00	6,745,513.00	6,745,513.00
(-) Cash Required (M)	-1,815,579.00	-1,134,736.88	-680,842.13
(=) Excess Retained (M)	4,929,934.00	5,610,776.13	6,064,670.88
(/) Shares Outstanding (M)	11,661.91	11,661.91	11,661.91
(=) Excess Retained per Share	422.74	481.12	520.04
LTM Dividend per Share	200.00	200.00	200.00
(+) Excess Retained per Share	422.74	481.12	520.04
(=) Adjusted Dividend	622.74	681.12	720.04
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$81,130.83	$145,078.55	$154,808.83
Upside / Downside	672.67%	1,281.70%	1,374.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,077,895.00	9,667,958.18	10,296,375.46	10,965,639.86	11,678,406.45	12,437,502.87	12,810,627.96
Payout Ratio	25.69%	38.55%	51.42%	64.28%	77.14%	90.00%	92.50%
Projected Dividends (M)	2,332,382.00	3,727,421.94	5,293,962.75	7,048,405.51	9,008,558.84	11,193,752.58	11,849,830.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,473,266.85	3,506,188.81	3,539,110.77
Year 2 PV (M)	4,596,635.52	4,684,188.52	4,772,567.49
Year 3 PV (M)	5,702,688.69	5,866,392.39	6,033,199.38
Year 4 PV (M)	6,791,624.96	7,052,811.69	7,321,460.34
Year 5 PV (M)	7,863,640.91	8,243,457.71	8,637,810.99
PV of Terminal Value (M)	251,512,608.10	263,660,761.11	276,273,852.54
Equity Value (M)	279,940,465.03	293,013,800.23	306,578,001.50
Shares Outstanding (M)	11,661.91	11,661.91	11,661.91
Fair Value	$24,004.69	$25,125.72	$26,288.84
Upside / Downside	128.62%	139.29%	150.37%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 32 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
603551.SS	AUPU Intelligent Technology Corporation Limited	4.75%	$0.55	70.57%
ABCB4.SA	Banco ABC Brasil S.A.	4.75%	$1.12	27.47%
ASSA.JK	PT Adi Sarana Armada Tbk	4.75%	$55.37	53.84%
CHMF.ME	PJSC Severstal	4.75%	$45.69	47.39%
LMN.SW	lastminute.com N.V.	4.75%	$0.62	39.82%
LREN3.SA	Lojas Renner S.A.	4.75%	$0.64	45.84%
POT.NZ	Port of Tauranga Limited	4.75%	$0.37	93.98%
005720.KS	Nexen Corporation	4.74%	$283.16	21.67%
0DTK.L	Savencia S.A.	4.74%	$2.97	20.78%
1368.HK	Xtep International Holdings Limited	4.74%	$0.25	35.82%
3030.SR	Saudi Cement Company	4.74%	$1.64	59.10%
EGIE3.SA	Engie Brasil Energia S.A.	4.74%	$1.48	39.71%
3570.TWO	Otsuka Information Technology Corp.	4.73%	$7.97	55.25%
600096.SS	Yunnan Yuntianhua Co., Ltd.	4.73%	$1.58	51.07%
CHE-UN.TO	Chemtrade Logistics Income Fund	4.73%	$0.70	71.01%
GVH	Globavend Holdings Limited	4.73%	$0.07	61.06%
MOUR.BR	Moury Construct S.A.	4.73%	$27.35	20.85%
1578.HK	Bank of Tianjin Co., Ltd.	4.72%	$0.12	10.90%
601598.SS	Sinotrans Limited	4.72%	$0.29	56.81%
6393.T	Yuken Kogyo Co., Ltd.	4.72%	$152.08	45.60%
7278.T	EXEDY Corporation	4.72%	$264.78	76.11%
SHURB.XD	Shurgard Self Storage Ltd	4.72%	$1.38	21.77%
TD	The Toronto-Dominion Bank	4.72%	$4.46	37.31%
0QLW.L	ALSO Holding AG	4.71%	$10.07	55.86%
111110.KS	Hojeon Limited	4.71%	$377.81	20.16%
3413.TW	Foxsemicon Integrated Technology Inc.	4.71%	$13.29	62.47%
BVG.BK	BlueVenture Group Public Company Limited	4.71%	$0.08	58.67%
DUNI.ST	Duni AB (publ)	4.71%	$5.00	71.87%
002810.KS	Samyung Trading Co., Ltd.	4.70%	$746.82	22.45%
013520.KS	Hwaseung Corporation Co.,Ltd.	4.70%	$101.24	13.31%
2S.BK	2S Metal Public Company Limited	4.70%	$0.11	76.54%
COLOR.BK	Salee Colour Public Company Limited	4.70%	$0.05	65.65%
GJTL.JK	PT. Gajah Tunggal Tbk	4.70%	$49.82	16.37%
JHSF3.SA	JHSF Participações S.A.	4.70%	$0.37	19.33%
0QLN.L	Tecan Group AG	4.69%	$6.01	46.42%
2891.TW	CTBC Financial Holding Co., Ltd.	4.69%	$2.39	63.03%
9536.SR	Arabian Food & Dairy Factories Company	4.69%	$2.77	42.88%
KAMART.BK	Karmarts Public Company Limited	4.69%	$0.42	80.09%
SNW.DE	Sanofi	4.69%	$3.87	51.33%
WWL.WA	Wawel S.A.	4.69%	$35.00	61.86%
603299.SS	Jiang Su Suyan Jingshen Co.,Ltd.	4.68%	$0.49	72.35%
001790.KS	TS Corporation	4.67%	$129.85	23.71%
6049.HK	Poly Property Services Co., Ltd.	4.67%	$1.51	27.86%
ABRD.ME	PJSC Abrau-Durso	4.67%	$7.73	35.43%
CURY3.SA	Cury Construtora e Incorporadora S.A.	4.67%	$1.47	49.28%
INCI.JK	PT Intanwijaya Internasional Tbk	4.67%	$34.76	31.60%
NTGY.MC	Naturgy Energy Group, S.A.	4.67%	$1.20	57.49%
1015.KL	AMMB Holdings Berhad	4.66%	$0.30	48.65%
1686.HK	SUNeVision Holdings Ltd.	4.66%	$0.22	47.87%
1834.SR	Saudi Manpower Solutions Co.	4.66%	$0.25	81.73%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Indofood CBP Sukses Makmur Tbk (ICBP.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener