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 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

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