DDM Analysis: SMCB.JK

Valuation Snapshot

Stable Growth	$797.54 - $1,222.39	$995.84
Multi-Stage	$1,737.26 - $1,911.75	$1,822.80
Blended Fair Value	$1,409.32
Current Price	$775.00
Upside	81.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	-8.91%	29.07	27.22	23.93	21.59	3.06	0.00	0.00	0.00	11.31	26.27
YoY Growth	-	-	6.82%	13.75%	10.81%	606.42%	0.00%	0.00%	0.00%	-100.00%	-56.93%	-64.46%
Dividend Yield	-	-	3.75%	2.09%	1.81%	1.24%	0.18%	0.00%	0.00%	0.00%	1.25%	2.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	797,079.00
(-) Cash Dividends Paid (M)	363,167.00
(=) Cash Retained (M)	433,912.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	159,415.80	99,634.88	59,780.93
Cash Retained (M)	433,912.00	433,912.00	433,912.00
(-) Cash Required (M)	-159,415.80	-99,634.88	-59,780.93
(=) Excess Retained (M)	274,496.20	334,277.13	374,131.08
(/) Shares Outstanding (M)	9,019.38	9,019.38	9,019.38
(=) Excess Retained per Share	30.43	37.06	41.48
LTM Dividend per Share	40.27	40.27	40.27
(+) Excess Retained per Share	30.43	37.06	41.48
(=) Adjusted Dividend	70.70	77.33	81.75
WACC / Discount Rate	6.69%	6.69%	6.69%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$797.54	$995.84	$1,222.39
Upside / Downside	2.91%	28.50%	57.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	797,079.00	789,108.21	781,217.13	773,404.96	765,670.91	758,014.20	780,754.62
Payout Ratio	45.56%	54.45%	63.34%	72.22%	81.11%	90.00%	92.50%
Projected Dividends (M)	363,167.00	429,667.74	494,802.15	558,590.91	621,054.41	682,212.78	722,198.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.69%	6.69%	6.69%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	398,667.25	402,735.28	406,803.32
Year 2 PV (M)	425,978.03	434,715.81	443,542.31
Year 3 PV (M)	446,197.66	459,996.63	474,077.20
Year 4 PV (M)	460,299.91	479,377.19	499,041.41
Year 5 PV (M)	469,146.95	493,576.53	519,013.34
PV of Terminal Value (M)	13,468,736.42	14,170,084.77	14,900,350.19
Equity Value (M)	15,669,026.23	16,440,486.21	17,242,827.76
Shares Outstanding (M)	9,019.38	9,019.38	9,019.38
Fair Value	$1,737.26	$1,822.80	$1,911.75
Upside / Downside	124.16%	135.20%	146.68%

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 Solusi Bangun Indonesia Tbk (SMCB.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener