DDM Analysis: BNII.JK

Valuation Snapshot

Stable Growth	$165.87 - $246.75	$204.42
Multi-Stage	$326.26 - $359.10	$342.36
Blended Fair Value	$273.39
Current Price	$202.00
Upside	35.34%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.26%	0.00%	10.29	7.72	6.47	3.32	4.83	6.61	4.73	5.11	0.00	0.00
YoY Growth	-	-	33.33%	19.24%	94.85%	-31.27%	-26.87%	39.66%	-7.38%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.42%	3.04%	2.81%	1.09%	1.34%	4.79%	1.75%	1.88%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,563,233.00
(-) Cash Dividends Paid (M)	446,335.00
(=) Cash Retained (M)	1,116,898.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	312,646.60	195,404.13	117,242.48
Cash Retained (M)	1,116,898.00	1,116,898.00	1,116,898.00
(-) Cash Required (M)	-312,646.60	-195,404.13	-117,242.48
(=) Excess Retained (M)	804,251.40	921,493.88	999,655.53
(/) Shares Outstanding (M)	76,215.20	76,215.20	76,215.20
(=) Excess Retained per Share	10.55	12.09	13.12
LTM Dividend per Share	5.86	5.86	5.86
(+) Excess Retained per Share	10.55	12.09	13.12
(=) Adjusted Dividend	16.41	17.95	18.97
WACC / Discount Rate	7.40%	7.40%	7.40%
Growth Rate	-2.27%	-1.27%	-0.27%
Fair Value	$165.87	$204.42	$246.75
Upside / Downside	-17.89%	1.20%	22.16%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,563,233.00	1,543,423.83	1,523,865.68	1,504,555.37	1,485,489.76	1,466,665.75	1,510,665.72
Payout Ratio	28.55%	40.84%	53.13%	65.42%	77.71%	90.00%	92.50%
Projected Dividends (M)	446,335.00	630,359.55	809,648.54	984,292.44	1,154,380.17	1,319,999.18	1,397,365.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.40%	7.40%	7.40%
Growth Rate	-2.27%	-1.27%	-0.27%
Year 1 PV (M)	580,976.44	586,920.98	592,865.52
Year 2 PV (M)	687,760.00	701,906.29	716,196.59
Year 3 PV (M)	770,610.12	794,507.58	818,894.06
Year 4 PV (M)	832,970.47	867,589.03	903,275.62
Year 5 PV (M)	877,858.65	923,698.32	971,433.21
PV of Terminal Value (M)	21,115,457.23	22,218,055.61	23,366,240.39
Equity Value (M)	24,865,632.92	26,092,677.81	27,368,905.38
Shares Outstanding (M)	76,215.20	76,215.20	76,215.20
Fair Value	$326.26	$342.36	$359.10
Upside / Downside	61.51%	69.48%	77.77%

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 Maybank Indonesia Tbk (BNII.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener