DDM Analysis: BBTN.JK

Valuation Snapshot

Stable Growth	$4,932.69 - $12,192.16	$7,377.18
Multi-Stage	$6,115.10 - $6,713.43	$6,408.60
Blended Fair Value	$6,892.89
Current Price	$1,285.00
Upside	436.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.51%	4.10%	49.89	43.39	16.93	0.00	1.49	40.01	43.14	37.32	26.38	15.90
YoY Growth	-	-	14.97%	156.29%	0.00%	-100.00%	-96.27%	-7.25%	15.60%	41.49%	65.91%	-52.39%
Dividend Yield	-	-	5.64%	2.91%	1.38%	0.00%	0.09%	4.94%	1.88%	1.11%	1.21%	0.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,227,615.00
(-) Cash Dividends Paid (M)	751,833.00
(=) Cash Retained (M)	2,475,782.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	645,523.00	403,451.88	242,071.13
Cash Retained (M)	2,475,782.00	2,475,782.00	2,475,782.00
(-) Cash Required (M)	-645,523.00	-403,451.88	-242,071.13
(=) Excess Retained (M)	1,830,259.00	2,072,330.13	2,233,710.88
(/) Shares Outstanding (M)	14,034.44	14,034.44	14,034.44
(=) Excess Retained per Share	130.41	147.66	159.16
LTM Dividend per Share	53.57	53.57	53.57
(+) Excess Retained per Share	130.41	147.66	159.16
(=) Adjusted Dividend	183.98	201.23	212.73
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	2.51%	3.51%	4.51%
Fair Value	$4,932.69	$7,377.18	$12,192.16
Upside / Downside	283.87%	474.10%	848.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,227,615.00	3,340,929.34	3,458,221.89	3,579,632.32	3,705,305.21	3,835,390.18	3,950,451.88
Payout Ratio	23.29%	36.64%	49.98%	63.32%	76.66%	90.00%	92.50%
Projected Dividends (M)	751,833.00	1,223,949.82	1,728,289.90	2,266,533.89	2,840,440.75	3,451,851.16	3,654,167.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	2.51%	3.51%	4.51%
Year 1 PV (M)	1,139,919.64	1,151,039.64	1,162,159.64
Year 2 PV (M)	1,499,124.98	1,528,515.78	1,558,191.90
Year 3 PV (M)	1,831,024.23	1,885,133.98	1,940,299.38
Year 4 PV (M)	2,137,116.69	2,221,735.78	2,308,843.20
Year 5 PV (M)	2,418,829.11	2,539,132.73	2,664,176.19
PV of Terminal Value (M)	76,795,963.20	80,615,510.46	84,585,544.29
Equity Value (M)	85,821,977.85	89,941,068.37	94,219,214.62
Shares Outstanding (M)	14,034.44	14,034.44	14,034.44
Fair Value	$6,115.10	$6,408.60	$6,713.43
Upside / Downside	375.88%	398.72%	422.45%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Bank Tabungan Negara (Persero) Tbk (BBTN.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener