DDM Analysis: SPTO.JK

Valuation Snapshot

Stable Growth	$5,945.18 - $20,152.41	$18,881.82
Multi-Stage	$6,145.84 - $6,749.22	$6,441.81
Blended Fair Value	$12,661.82
Current Price	$660.00
Upside	1,818.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.57%	0.00%	60.00	50.00	50.00	35.00	40.00	38.00	65.93	77.78	61.37	54.24
YoY Growth	-	-	20.00%	0.00%	42.86%	-12.50%	5.26%	-42.36%	-15.24%	26.75%	13.14%	0.00%
Dividend Yield	-	-	9.76%	8.93%	9.09%	6.31%	8.44%	6.28%	6.87%	6.54%	5.16%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	279,669.65
(-) Cash Dividends Paid (M)	190,400.00
(=) Cash Retained (M)	89,269.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	55,933.93	34,958.71	20,975.22
Cash Retained (M)	89,269.65	89,269.65	89,269.65
(-) Cash Required (M)	-55,933.93	-34,958.71	-20,975.22
(=) Excess Retained (M)	33,335.72	54,310.95	68,294.43
(/) Shares Outstanding (M)	2,700.00	2,700.00	2,700.00
(=) Excess Retained per Share	12.35	20.12	25.29
LTM Dividend per Share	70.52	70.52	70.52
(+) Excess Retained per Share	12.35	20.12	25.29
(=) Adjusted Dividend	82.87	90.63	95.81
WACC / Discount Rate	4.60%	4.60%	4.60%
Growth Rate	3.17%	4.17%	5.17%
Fair Value	$5,945.18	$18,881.82	$20,152.41
Upside / Downside	800.78%	2,760.88%	2,953.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	279,669.65	291,319.58	303,454.80	316,095.52	329,262.81	342,978.59	353,267.95
Payout Ratio	68.08%	72.46%	76.85%	81.23%	85.62%	90.00%	92.50%
Projected Dividends (M)	190,400.00	211,102.57	233,199.53	256,771.12	281,901.86	308,680.73	326,772.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.60%	4.60%	4.60%
Growth Rate	3.17%	4.17%	5.17%
Year 1 PV (M)	199,874.64	201,812.06	203,749.48
Year 2 PV (M)	209,052.82	213,125.23	217,236.91
Year 3 PV (M)	217,940.89	224,340.12	230,863.41
Year 4 PV (M)	226,545.09	235,457.38	244,630.07
Year 5 PV (M)	234,871.55	246,477.61	258,538.01
PV of Terminal Value (M)	15,505,485.91	16,271,681.59	17,067,871.23
Equity Value (M)	16,593,770.91	17,392,893.99	18,222,889.10
Shares Outstanding (M)	2,700.00	2,700.00	2,700.00
Fair Value	$6,145.84	$6,441.81	$6,749.22
Upside / Downside	831.19%	876.03%	922.61%

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 Surya Pertiwi Tbk (SPTO.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener