DDM Analysis: SIDO.JK

Valuation Snapshot

Stable Growth	$1,310.02 - $6,878.84	$2,362.91
Multi-Stage	$1,144.06 - $1,251.04	$1,196.56
Blended Fair Value	$1,779.74
Current Price	$535.00
Upside	232.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.03%	10.31%	36.21	35.81	36.42	34.14	25.95	21.46	21.96	12.98	12.36	12.07
YoY Growth	-	-	1.12%	-1.66%	6.66%	31.54%	20.93%	-2.27%	69.23%	5.01%	2.36%	-11.11%
Dividend Yield	-	-	6.47%	5.87%	4.19%	3.35%	3.33%	3.70%	4.43%	3.85%	4.41%	4.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,211,453.00
(-) Cash Dividends Paid (M)	1,167,522.00
(=) Cash Retained (M)	43,931.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	242,290.60	151,431.63	90,858.98
Cash Retained (M)	43,931.00	43,931.00	43,931.00
(-) Cash Required (M)	-242,290.60	-151,431.63	-90,858.98
(=) Excess Retained (M)	-198,359.60	-107,500.63	-46,927.98
(/) Shares Outstanding (M)	29,822.77	29,822.77	29,822.77
(=) Excess Retained per Share	-6.65	-3.60	-1.57
LTM Dividend per Share	39.15	39.15	39.15
(+) Excess Retained per Share	-6.65	-3.60	-1.57
(=) Adjusted Dividend	32.50	35.54	37.58
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	3.95%	4.95%	5.95%
Fair Value	$1,310.02	$2,362.91	$6,878.84
Upside / Downside	144.86%	341.67%	1,185.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,211,453.00	1,271,468.88	1,334,457.97	1,400,567.57	1,469,952.27	1,542,774.31	1,589,057.54
Payout Ratio	96.37%	95.10%	93.82%	92.55%	91.27%	90.00%	92.50%
Projected Dividends (M)	1,167,522.00	1,209,153.62	1,252,044.73	1,296,217.97	1,341,695.09	1,388,496.88	1,469,878.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	3.95%	4.95%	5.95%
Year 1 PV (M)	1,124,191.56	1,135,005.87	1,145,820.19
Year 2 PV (M)	1,082,274.75	1,103,197.08	1,124,319.71
Year 3 PV (M)	1,041,728.54	1,072,081.81	1,103,019.03
Year 4 PV (M)	1,002,511.11	1,041,646.48	1,081,916.61
Year 5 PV (M)	964,581.91	1,011,877.77	1,061,010.93
PV of Terminal Value (M)	28,903,846.46	30,321,074.21	31,793,356.87
Equity Value (M)	34,119,134.33	35,684,883.22	37,309,443.34
Shares Outstanding (M)	29,822.77	29,822.77	29,822.77
Fair Value	$1,144.06	$1,196.56	$1,251.04
Upside / Downside	113.84%	123.66%	133.84%

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 Industri Jamu dan Farmasi Sido Muncul Tbk (SIDO.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener