DDM Analysis: BDMN.JK

Valuation Snapshot

Stable Growth	$2,777.78 - $4,043.42	$3,390.39
Multi-Stage	$5,204.19 - $5,724.53	$5,459.26
Blended Fair Value	$4,424.83
Current Price	$2,380.00
Upside	85.92%
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	7.98%	7.98%	7.98%
Growth Rate	-2.58%	-1.58%	-0.58%
Fair Value	$2,777.78	$3,390.39	$4,043.42
Upside / Downside	16.71%	42.45%	69.89%

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	7.98%	7.98%	7.98%
Growth Rate	-2.58%	-1.58%	-0.58%
Year 1 PV (M)	1,440,868.54	1,455,659.26	1,470,449.99
Year 2 PV (M)	1,648,757.27	1,682,780.48	1,717,151.16
Year 3 PV (M)	1,802,192.18	1,858,263.15	1,915,485.23
Year 4 PV (M)	1,909,836.91	1,989,471.70	2,071,571.32
Year 5 PV (M)	1,979,181.24	2,082,871.23	2,190,862.26
PV of Terminal Value (M)	42,082,603.41	44,287,325.47	46,583,499.19
Equity Value (M)	50,863,439.55	53,356,371.30	55,949,019.15
Shares Outstanding (M)	9,773.55	9,773.55	9,773.55
Fair Value	$5,204.19	$5,459.26	$5,724.53
Upside / Downside	118.66%	129.38%	140.53%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 71 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
603556.SS	Hexing Electrical Co.,Ltd.	2.03%	$0.74	37.74%
CUERVO.MX	Becle, S.A.B. de C.V.	2.03%	$0.42	16.99%
MDIA3.SA	M. Dias Branco S.A. Indústria e Comércio de Alimentos	2.03%	$0.48	24.23%
TRH1V.HE	Trainers' House Oyj	2.03%	$0.05	41.72%
000065.SZ	Norinco International Cooperation Ltd.	2.02%	$0.25	34.80%
001206.SZ	Tianjin Yiyi Hygiene Products Co.,Ltd	2.02%	$0.60	50.08%
0QND.L	Bachem Holding AG	2.02%	$1.21	36.62%
300705.SZ	Hunan Jiudian Pharmaceutical Co., Ltd.	2.02%	$0.30	33.69%
3711.TW	ASE Technology Holding Co., Ltd.	2.02%	$5.21	65.40%
600497.SS	Yunnan Chihong Zinc & Germanium Co., Ltd.	2.02%	$0.15	65.03%
BMEB3.SA	Banco Mercantil do Brasil S.A.	2.02%	$1.25	23.03%
COGN3.SA	Cogna Educação S.A.	2.02%	$0.06	9.04%
CZG.PR	Colt CZ Group SE	2.02%	$15.00	50.93%
PINFRA.MX	Promotora y Operadora de Infraestructura, S. A. B. de C. V.	2.02%	$5.33	12.11%
002138.SZ	Shenzhen Sunlord Electronics Co.,Ltd.	2.01%	$0.72	56.61%
012630.KS	HDC HOLDINGS CO.,Ltd	2.01%	$351.07	6.96%
0303.HK	Vtech Holdings Limited	2.01%	$1.24	97.00%
300519.SZ	Zhejiang Xinguang Pharmaceutical Co., Ltd.	2.01%	$0.30	82.84%
6096.T	RareJob Inc.	2.01%	$6.40	30.88%
AKRN.ME	PJSC Acron	2.01%	$363.01	28.13%
CGY.TO	Calian Group Ltd.	2.01%	$1.13	63.09%
FORUS.SN	Forus S.A.	2.01%	$46.85	42.68%
INDU-A.ST	AB Industrivärden (publ)	2.01%	$8.25	25.83%
002773.SZ	Chengdu Kanghong Pharmaceutical Group Co., Ltd	2.00%	$0.60	44.20%
004080.KS	Shinhung Co., Ltd	2.00%	$279.35	56.15%
600388.SS	Fujian Longking Co., Ltd.	2.00%	$0.33	42.78%
7199.T	Premium Group Co., Ltd.	2.00%	$38.80	33.41%
EVANS.BO	Evans Electric Ltd.	2.00%	$2.50	14.08%
PFV.DE	Pfeiffer Vacuum Technology AG	2.00%	$3.16	99.27%
002996.SZ	Chongqing Shunbo Aluminum Co.,Ltd.	1.99%	$0.15	68.38%
0285.HK	BYD Electronic (International) Company Limited	1.99%	$0.70	22.65%
1948.HK	Uju Holding Limited	1.99%	$0.08	23.66%
301119.SZ	Hangzhou Zhengqiang Corporation Limited	1.99%	$1.05	94.30%
3391.T	Tsuruha Holdings Inc.	1.99%	$57.38	49.48%
3545.TW	FocalTech Systems Co., Ltd.	1.99%	$1.02	36.23%
601579.SS	Kuaijishan Shaoxing Rice Wine Co., Ltd.	1.99%	$0.40	94.73%
603025.SS	Beijing Dahao Technology Corp.,Ltd	1.99%	$0.36	57.13%
603313.SS	Healthcare Co., Ltd.	1.99%	$0.18	60.06%
000554.SZ	SINOPEC Shandong Taishan Pectroleum CO.,LTD.	1.98%	$0.13	38.84%
000997.SZ	Newland Digital Technology Co.,Ltd.	1.98%	$0.56	50.65%
1381.HK	Canvest Environmental Protection Group Company Limited	1.98%	$0.10	12.54%
300795.SZ	Zhejiang Meorient Commerce Exhibition Inc.	1.98%	$0.27	65.37%
600482.SS	China Shipbuilding Industry Group Power Co., Ltd.	1.98%	$0.41	49.72%
6005.T	Miura Co., Ltd.	1.98%	$60.26	27.67%
603197.SS	Shanghai Baolong Automotive Corporation	1.98%	$0.73	61.39%
605058.SS	Changzhou Aohong Electronics Co., Ltd.	1.98%	$0.60	58.36%
BLA-R.BK	Bangkok Life Assurance Public Company Limited	1.98%	$0.40	13.92%
LAS-A.TO	Lassonde Industries Inc.	1.98%	$4.30	23.88%
NREST.ST	Nordrest Holding AB (publ)	1.98%	$4.90	45.35%
SGER.JK	PT Sumber Global Energy Tbk	1.98%	$8.27	46.12%

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