DDM Analysis: WTON.JK

Valuation Snapshot

Stable Growth	$19.06 - $25.49	$22.38
Multi-Stage	$55.76 - $61.93	$58.78
Blended Fair Value	$40.58
Current Price	$100.00
Upside	-59.42%
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	-45.70%	-8.44%	0.79	3.75	1.90	2.94	14.70	16.74	11.61	5.88	3.76	7.09
YoY Growth	-	-	-78.93%	97.37%	-35.37%	-79.99%	-12.23%	44.27%	97.37%	56.55%	-47.04%	271.90%
Dividend Yield	-	-	1.04%	3.75%	1.13%	1.35%	4.68%	7.41%	1.86%	1.14%	0.48%	0.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	39,886.63
(-) Cash Dividends Paid (M)	6,536.63
(=) Cash Retained (M)	33,350.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,977.33	4,985.83	2,991.50
Cash Retained (M)	33,350.01	33,350.01	33,350.01
(-) Cash Required (M)	-7,977.33	-4,985.83	-2,991.50
(=) Excess Retained (M)	25,372.68	28,364.18	30,358.51
(/) Shares Outstanding (M)	8,715.47	8,715.47	8,715.47
(=) Excess Retained per Share	2.91	3.25	3.48
LTM Dividend per Share	0.75	0.75	0.75
(+) Excess Retained per Share	2.91	3.25	3.48
(=) Adjusted Dividend	3.66	4.00	4.23
WACC / Discount Rate	6.77%	6.77%	6.77%
Growth Rate	-10.44%	-9.44%	-8.44%
Fair Value	$19.06	$22.38	$25.49
Upside / Downside	-80.94%	-77.62%	-74.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	39,886.63	36,123.27	32,714.99	29,628.28	26,832.81	24,301.10	25,030.13
Payout Ratio	16.39%	31.11%	45.83%	60.56%	75.28%	90.00%	92.50%
Projected Dividends (M)	6,536.63	11,238.10	14,994.20	17,941.47	20,199.10	21,870.99	23,152.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.77%	6.77%	6.77%
Growth Rate	-10.44%	-9.44%	-8.44%
Year 1 PV (M)	10,409.26	10,525.48	10,641.70
Year 2 PV (M)	12,864.05	13,152.91	13,444.97
Year 3 PV (M)	14,257.37	14,740.28	15,233.97
Year 4 PV (M)	14,867.59	15,542.79	16,240.72
Year 5 PV (M)	14,910.91	15,762.12	16,651.76
PV of Terminal Value (M)	418,655.00	442,554.36	467,532.93
Equity Value (M)	485,964.19	512,277.94	539,746.06
Shares Outstanding (M)	8,715.47	8,715.47	8,715.47
Fair Value	$55.76	$58.78	$61.93
Upside / Downside	-44.24%	-41.22%	-38.07%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Wijaya Karya Beton Tbk (WTON.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener