DDM Analysis: BDMN.JK

Valuation Snapshot

Stable Growth	$3,050.51 - $4,544.65	$3,761.90
Multi-Stage	$6,475.82 - $7,131.48	$6,797.18
Blended Fair Value	$5,279.54
Current Price	$2,380.00
Upside	121.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.04%	1.98%	133.37	124.78	61.25	40.28	196.06	147.82	137.25	101.67	78.01	83.37
YoY Growth	-	-	6.88%	103.74%	52.06%	-79.46%	32.64%	7.70%	35.01%	30.33%	-6.43%	-23.93%
Dividend Yield	-	-	5.47%	4.27%	2.13%	1.65%	7.18%	7.07%	1.46%	1.48%	1.66%	2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,679,259.00
(-) Cash Dividends Paid (M)	1,168,522.00
(=) Cash Retained (M)	2,510,737.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	735,851.80	459,907.38	275,944.43
Cash Retained (M)	2,510,737.00	2,510,737.00	2,510,737.00
(-) Cash Required (M)	-735,851.80	-459,907.38	-275,944.43
(=) Excess Retained (M)	1,774,885.20	2,050,829.63	2,234,792.58
(/) Shares Outstanding (M)	9,773.55	9,773.55	9,773.55
(=) Excess Retained per Share	181.60	209.83	228.66
LTM Dividend per Share	119.56	119.56	119.56
(+) Excess Retained per Share	181.60	209.83	228.66
(=) Adjusted Dividend	301.16	329.39	348.22
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	-2.58%	-1.58%	-0.58%
Fair Value	$3,050.51	$3,761.90	$4,544.65
Upside / Downside	28.17%	58.06%	90.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,679,259.00	3,621,016.68	3,563,696.32	3,507,283.34	3,451,763.38	3,397,122.29	3,499,035.96
Payout Ratio	31.76%	43.41%	55.06%	66.70%	78.35%	90.00%	92.50%
Projected Dividends (M)	1,168,522.00	1,571,802.53	1,962,022.45	2,339,494.22	2,704,523.64	3,057,410.06	3,236,608.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	-2.58%	-1.58%	-0.58%
Year 1 PV (M)	1,453,580.15	1,468,501.37	1,483,422.58
Year 2 PV (M)	1,677,976.89	1,712,603.07	1,747,582.87
Year 3 PV (M)	1,850,312.07	1,907,880.17	1,966,630.12
Year 4 PV (M)	1,978,129.81	2,060,612.23	2,145,647.60
Year 5 PV (M)	2,068,038.87	2,176,384.14	2,289,223.56
PV of Terminal Value (M)	54,263,723.89	57,106,619.05	60,067,437.21
Equity Value (M)	63,291,761.69	66,432,600.02	69,699,943.95
Shares Outstanding (M)	9,773.55	9,773.55	9,773.55
Fair Value	$6,475.82	$6,797.18	$7,131.48
Upside / Downside	172.09%	185.60%	199.64%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Bank Danamon Indonesia Tbk (BDMN.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener