DDM Analysis: BNGA.JK

Valuation Snapshot

Stable Growth	$2,402.85 - $3,640.97	$2,985.35
Multi-Stage	$5,016.96 - $5,515.05	$5,261.14
Blended Fair Value	$4,123.25
Current Price	$1,695.00
Upside	143.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.85%	0.00%	123.55	114.24	93.31	43.70	55.38	27.70	23.68	0.00	0.00	0.00
YoY Growth	-	-	8.15%	22.43%	113.52%	-21.09%	99.88%	16.97%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	7.29%	5.34%	7.35%	3.92%	5.57%	4.50%	2.21%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,961,315.00
(-) Cash Dividends Paid (M)	3,965,061.00
(=) Cash Retained (M)	2,996,254.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,392,263.00	870,164.38	522,098.63
Cash Retained (M)	2,996,254.00	2,996,254.00	2,996,254.00
(-) Cash Required (M)	-1,392,263.00	-870,164.38	-522,098.63
(=) Excess Retained (M)	1,603,991.00	2,126,089.63	2,474,155.38
(/) Shares Outstanding (M)	25,139.51	25,139.51	25,139.51
(=) Excess Retained per Share	63.80	84.57	98.42
LTM Dividend per Share	157.72	157.72	157.72
(+) Excess Retained per Share	63.80	84.57	98.42
(=) Adjusted Dividend	221.53	242.29	256.14
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$2,402.85	$2,985.35	$3,640.97
Upside / Downside	41.76%	76.13%	114.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,961,315.00	6,891,701.85	6,822,784.83	6,754,556.98	6,687,011.41	6,620,141.30	6,818,745.54
Payout Ratio	56.96%	63.57%	70.18%	76.78%	83.39%	90.00%	92.50%
Projected Dividends (M)	3,965,061.00	4,380,834.65	4,787,896.31	5,186,378.66	5,576,412.57	5,958,127.17	6,307,339.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	4,051,559.45	4,092,901.90	4,134,244.34
Year 2 PV (M)	4,095,203.11	4,179,205.09	4,264,059.89
Year 3 PV (M)	4,102,610.50	4,229,486.51	4,358,951.73
Year 4 PV (M)	4,079,588.12	4,248,667.98	4,422,949.85
Year 5 PV (M)	4,031,220.41	4,241,135.41	4,459,705.35
PV of Terminal Value (M)	105,763,807.79	111,271,174.65	117,005,613.95
Equity Value (M)	126,123,989.39	132,262,571.54	138,645,525.11
Shares Outstanding (M)	25,139.51	25,139.51	25,139.51
Fair Value	$5,016.96	$5,261.14	$5,515.05
Upside / Downside	195.99%	210.39%	225.37%

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 CIMB Niaga Tbk (BNGA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener