DDM Analysis: LTLS.JK

Valuation Snapshot

Stable Growth	$1,116.72 - $1,775.49	$1,416.54
Multi-Stage	$2,354.12 - $2,590.31	$2,469.91
Blended Fair Value	$1,943.22
Current Price	$880.00
Upside	120.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.28%	0.73%	34.90	52.14	98.97	15.41	35.95	41.22	30.44	12.17	0.00	17.79
YoY Growth	-	-	-33.07%	-47.32%	542.36%	-57.14%	-12.79%	35.45%	150.00%	0.00%	-100.00%	-45.16%
Dividend Yield	-	-	3.88%	4.59%	7.39%	2.00%	7.22%	9.16%	4.65%	1.87%	0.00%	4.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	163,395.00
(-) Cash Dividends Paid (M)	65,911.00
(=) Cash Retained (M)	97,484.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	32,679.00	20,424.38	12,254.63
Cash Retained (M)	97,484.00	97,484.00	97,484.00
(-) Cash Required (M)	-32,679.00	-20,424.38	-12,254.63
(=) Excess Retained (M)	64,805.00	77,059.63	85,229.38
(/) Shares Outstanding (M)	1,491.04	1,491.04	1,491.04
(=) Excess Retained per Share	43.46	51.68	57.16
LTM Dividend per Share	44.20	44.20	44.20
(+) Excess Retained per Share	43.46	51.68	57.16
(=) Adjusted Dividend	87.67	95.89	101.37
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-1.27%	-0.27%	0.73%
Fair Value	$1,116.72	$1,416.54	$1,775.49
Upside / Downside	26.90%	60.97%	101.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	163,395.00	162,961.57	162,529.30	162,098.17	161,668.18	161,239.34	166,076.52
Payout Ratio	40.34%	50.27%	60.20%	70.14%	80.07%	90.00%	92.50%
Projected Dividends (M)	65,911.00	81,922.01	97,847.62	113,688.16	129,443.98	145,115.40	153,620.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-1.27%	-0.27%	0.73%
Year 1 PV (M)	76,160.92	76,932.29	77,703.66
Year 2 PV (M)	84,569.43	86,291.17	88,030.26
Year 3 PV (M)	91,350.29	94,154.13	97,014.76
Year 4 PV (M)	96,695.91	100,673.23	104,772.00
Year 5 PV (M)	100,779.30	105,987.27	111,408.35
PV of Terminal Value (M)	3,060,534.91	3,218,694.09	3,383,325.28
Equity Value (M)	3,510,090.76	3,682,732.18	3,862,254.31
Shares Outstanding (M)	1,491.04	1,491.04	1,491.04
Fair Value	$2,354.12	$2,469.91	$2,590.31
Upside / Downside	167.51%	180.67%	194.35%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Lautan Luas Tbk (LTLS.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener