DDM Analysis: ISSP.JK

Valuation Snapshot

Stable Growth	$1,283.74 - $2,557.12	$1,781.31
Multi-Stage	$1,168.28 - $1,278.35	$1,222.30
Blended Fair Value	$1,501.81
Current Price	$330.00
Upside	355.09%
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%	22.12%	15.00	6.00	9.00	6.00	0.00	0.00	0.00	1.50	5.00	0.00
YoY Growth	-	-	150.00%	-33.33%	50.00%	0.00%	0.00%	0.00%	-100.00%	-70.00%	0.00%	-100.00%
Dividend Yield	-	-	5.73%	2.07%	3.57%	1.44%	0.00%	0.00%	0.00%	1.17%	2.25%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	533,854.00
(-) Cash Dividends Paid (M)	105,980.00
(=) Cash Retained (M)	427,874.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	106,770.80	66,731.75	40,039.05
Cash Retained (M)	427,874.00	427,874.00	427,874.00
(-) Cash Required (M)	-106,770.80	-66,731.75	-40,039.05
(=) Excess Retained (M)	321,103.20	361,142.25	387,834.95
(/) Shares Outstanding (M)	7,065.34	7,065.34	7,065.34
(=) Excess Retained per Share	45.45	51.11	54.89
LTM Dividend per Share	15.00	15.00	15.00
(+) Excess Retained per Share	45.45	51.11	54.89
(=) Adjusted Dividend	60.45	66.11	69.89
WACC / Discount Rate	8.91%	8.91%	8.91%
Growth Rate	4.01%	5.01%	6.01%
Fair Value	$1,283.74	$1,781.31	$2,557.12
Upside / Downside	289.01%	439.79%	674.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	533,854.00	560,596.88	588,679.42	618,168.72	649,135.26	681,653.04	702,102.63
Payout Ratio	19.85%	33.88%	47.91%	61.94%	75.97%	90.00%	92.50%
Projected Dividends (M)	105,980.00	189,938.61	282,042.91	382,898.33	493,150.48	613,487.73	649,444.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.91%	8.91%	8.91%
Growth Rate	4.01%	5.01%	6.01%
Year 1 PV (M)	172,743.71	174,404.56	176,065.41
Year 2 PV (M)	233,288.42	237,795.90	242,346.50
Year 3 PV (M)	288,038.45	296,426.63	304,976.11
Year 4 PV (M)	337,392.52	350,556.32	364,101.61
Year 5 PV (M)	381,725.23	400,432.02	419,865.12
PV of Terminal Value (M)	6,841,121.75	7,176,377.06	7,524,649.00
Equity Value (M)	8,254,310.08	8,635,992.49	9,032,003.75
Shares Outstanding (M)	7,065.34	7,065.34	7,065.34
Fair Value	$1,168.28	$1,222.30	$1,278.35
Upside / Downside	254.02%	270.40%	287.38%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Steel Pipe Industry of Indonesia Tbk (ISSP.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener