DDM Analysis: INDF.JK

Valuation Snapshot

Stable Growth	$134,641.96 - $175,812.47	$164,762.03
Multi-Stage	$29,760.35 - $32,593.63	$31,150.87
Blended Fair Value	$97,956.45
Current Price	$7,225.00
Upside	1,255.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.32%	6.52%	267.00	257.00	278.00	278.00	278.00	171.00	302.00	235.00	168.00	220.00
YoY Growth	-	-	3.89%	-7.55%	0.00%	0.00%	62.57%	-43.38%	28.51%	39.88%	-23.64%	54.93%
Dividend Yield	-	-	3.76%	4.00%	4.48%	4.67%	4.21%	2.69%	4.81%	3.26%	2.10%	3.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,762,205.00
(-) Cash Dividends Paid (M)	2,458,520.00
(=) Cash Retained (M)	5,303,685.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,552,441.00	970,275.63	582,165.38
Cash Retained (M)	5,303,685.00	5,303,685.00	5,303,685.00
(-) Cash Required (M)	-1,552,441.00	-970,275.63	-582,165.38
(=) Excess Retained (M)	3,751,244.00	4,333,409.38	4,721,519.63
(/) Shares Outstanding (M)	8,780.43	8,780.43	8,780.43
(=) Excess Retained per Share	427.23	493.53	537.73
LTM Dividend per Share	280.00	280.00	280.00
(+) Excess Retained per Share	427.23	493.53	537.73
(=) Adjusted Dividend	707.23	773.53	817.73
WACC / Discount Rate	6.05%	6.05%	6.05%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$134,641.96	$164,762.03	$175,812.47
Upside / Downside	1,763.56%	2,180.44%	2,333.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,762,205.00	8,266,748.33	8,804,086.97	9,376,352.62	9,985,815.54	10,634,893.55	10,953,940.36
Payout Ratio	31.67%	43.34%	55.00%	66.67%	78.33%	90.00%	92.50%
Projected Dividends (M)	2,458,520.00	3,582,673.74	4,842,580.22	6,251,137.74	7,822,347.84	9,571,404.19	10,132,394.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.05%	6.05%	6.05%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,346,435.22	3,378,154.99	3,409,874.75
Year 2 PV (M)	4,225,004.23	4,305,478.70	4,386,712.35
Year 3 PV (M)	5,094,300.46	5,240,539.52	5,389,550.80
Year 4 PV (M)	5,954,396.82	6,183,386.12	6,418,917.48
Year 5 PV (M)	6,805,365.72	7,134,067.43	7,475,349.33
PV of Terminal Value (M)	235,883,084.18	247,276,325.35	259,105,612.68
Equity Value (M)	261,308,586.64	273,517,952.10	286,186,017.39
Shares Outstanding (M)	8,780.43	8,780.43	8,780.43
Fair Value	$29,760.35	$31,150.87	$32,593.63
Upside / Downside	311.91%	331.15%	351.12%

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 Indofood Sukses Makmur Tbk (INDF.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener