DDM Analysis: KLBF.JK

Valuation Snapshot

Stable Growth	$1,692.25 - $4,248.63	$2,543.49
Multi-Stage	$1,516.43 - $1,658.60	$1,586.21
Blended Fair Value	$2,064.85
Current Price	$1,130.00
Upside	82.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.31%	6.05%	31.45	38.55	35.78	28.79	26.73	26.73	25.70	22.62	19.53	19.53
YoY Growth	-	-	-18.42%	7.75%	24.30%	7.69%	0.00%	4.00%	13.64%	15.79%	0.00%	11.76%
Dividend Yield	-	-	2.77%	2.63%	1.70%	1.79%	1.70%	2.23%	1.72%	1.51%	1.27%	1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,493,602.86
(-) Cash Dividends Paid (M)	1,635,802.50
(=) Cash Retained (M)	1,857,800.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	698,720.57	436,700.36	262,020.21
Cash Retained (M)	1,857,800.36	1,857,800.36	1,857,800.36
(-) Cash Required (M)	-698,720.57	-436,700.36	-262,020.21
(=) Excess Retained (M)	1,159,079.78	1,421,100.00	1,595,780.14
(/) Shares Outstanding (M)	45,591.84	45,591.84	45,591.84
(=) Excess Retained per Share	25.42	31.17	35.00
LTM Dividend per Share	35.88	35.88	35.88
(+) Excess Retained per Share	25.42	31.17	35.00
(=) Adjusted Dividend	61.30	67.05	70.88
WACC / Discount Rate	7.82%	7.82%	7.82%
Growth Rate	4.05%	5.05%	6.05%
Fair Value	$1,692.25	$2,543.49	$4,248.63
Upside / Downside	49.76%	125.09%	275.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,493,602.86	3,670,055.38	3,855,420.05	4,050,146.99	4,254,709.06	4,469,603.02	4,603,691.11
Payout Ratio	46.82%	55.46%	64.09%	72.73%	81.36%	90.00%	92.50%
Projected Dividends (M)	1,635,802.50	2,035,347.97	2,471,080.47	2,945,636.18	3,461,825.27	4,022,642.72	4,258,414.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.82%	7.82%	7.82%
Growth Rate	4.05%	5.05%	6.05%
Year 1 PV (M)	1,869,758.07	1,887,727.75	1,905,697.43
Year 2 PV (M)	2,085,356.85	2,125,632.93	2,166,294.24
Year 3 PV (M)	2,283,596.39	2,350,072.05	2,417,825.43
Year 4 PV (M)	2,465,426.92	2,561,579.90	2,660,518.34
Year 5 PV (M)	2,631,753.44	2,760,672.67	2,894,595.30
PV of Terminal Value (M)	57,800,955.52	60,632,396.41	63,573,726.80
Equity Value (M)	69,136,847.20	72,318,081.70	75,618,657.54
Shares Outstanding (M)	45,591.84	45,591.84	45,591.84
Fair Value	$1,516.43	$1,586.21	$1,658.60
Upside / Downside	34.20%	40.37%	46.78%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Kalbe Farma Tbk. (KLBF.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener