DDM Analysis: TOTL.JK

Valuation Snapshot

Stable Growth	$18,184.72 - $21,438.77	$20,084.73
Multi-Stage	$12,321.61 - $13,560.68	$12,929.20
Blended Fair Value	$16,506.96
Current Price	$845.00
Upside	1,853.49%
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%	1.34%	40.00	100.00	25.00	10.00	10.00	40.00	50.00	45.00	40.00	30.00
YoY Growth	-	-	-60.00%	300.00%	150.00%	0.00%	-75.00%	-20.00%	11.11%	12.50%	33.33%	-14.29%
Dividend Yield	-	-	7.02%	20.83%	7.86%	3.42%	2.98%	12.90%	8.13%	6.38%	4.94%	4.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	380,340.63
(-) Cash Dividends Paid (M)	255,750.00
(=) Cash Retained (M)	124,590.63

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	76,068.13	47,542.58	28,525.55
Cash Retained (M)	124,590.63	124,590.63	124,590.63
(-) Cash Required (M)	-76,068.13	-47,542.58	-28,525.55
(=) Excess Retained (M)	48,522.50	77,048.05	96,065.08
(/) Shares Outstanding (M)	3,410.00	3,410.00	3,410.00
(=) Excess Retained per Share	14.23	22.59	28.17
LTM Dividend per Share	75.00	75.00	75.00
(+) Excess Retained per Share	14.23	22.59	28.17
(=) Adjusted Dividend	89.23	97.59	103.17
WACC / Discount Rate	-0.28%	-0.28%	-0.28%
Growth Rate	1.90%	2.90%	3.90%
Fair Value	$18,184.72	$20,084.73	$21,438.77
Upside / Downside	2,052.04%	2,276.89%	2,437.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	380,340.63	391,365.30	402,709.53	414,382.59	426,394.01	438,753.59	451,916.20
Payout Ratio	67.24%	71.79%	76.35%	80.90%	85.45%	90.00%	92.50%
Projected Dividends (M)	255,750.00	280,976.35	307,450.26	335,222.84	364,347.16	394,878.23	418,022.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.28%	-0.28%	-0.28%
Growth Rate	1.90%	2.90%	3.90%
Year 1 PV (M)	279,024.73	281,762.99	284,501.25
Year 2 PV (M)	303,194.08	309,174.18	315,212.67
Year 3 PV (M)	328,286.03	338,046.26	347,998.06
Year 4 PV (M)	354,329.34	368,444.52	382,977.28
Year 5 PV (M)	381,353.60	400,436.89	420,276.62
PV of Terminal Value (M)	40,370,515.40	42,390,694.47	44,490,949.44
Equity Value (M)	42,016,703.17	44,088,559.31	46,241,915.32
Shares Outstanding (M)	3,410.00	3,410.00	3,410.00
Fair Value	$12,321.61	$12,929.20	$13,560.68
Upside / Downside	1,358.18%	1,430.08%	1,504.81%

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 Total Bangun Persada Tbk (TOTL.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener