Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

PT Bank Pembangunan Daerah Jawa Timur Tbk (BJTM.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$1,372.13 - $2,569.56$1,860.03
Multi-Stage$1,972.93 - $2,162.56$2,065.96
Blended Fair Value$1,962.99
Current Price$500.00
Upside292.60%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.61%3.03%54.3953.0952.1148.8548.2045.5443.9843.4442.7241.59
YoY Growth--2.45%1.88%6.67%1.35%5.83%3.56%1.25%1.67%2.72%3.07%
Dividend Yield--10.88%8.85%7.09%6.18%6.14%10.40%6.71%6.89%6.19%8.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,368,464.00
(-) Cash Dividends Paid (M)821,498.00
(=) Cash Retained (M)546,966.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)273,692.80171,058.00102,634.80
Cash Retained (M)546,966.00546,966.00546,966.00
(-) Cash Required (M)-273,692.80-171,058.00-102,634.80
(=) Excess Retained (M)273,273.20375,908.00444,331.20
(/) Shares Outstanding (M)15,015.5015,015.5015,015.50
(=) Excess Retained per Share18.2025.0329.59
LTM Dividend per Share54.7154.7154.71
(+) Excess Retained per Share18.2025.0329.59
(=) Adjusted Dividend72.9179.7484.30
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate1.61%2.61%3.61%
Fair Value$1,372.13$1,860.03$2,569.56
Upside / Downside174.43%272.01%413.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,368,464.001,404,233.201,440,937.351,478,600.881,517,248.871,556,907.041,603,614.25
Payout Ratio60.03%66.02%72.02%78.01%84.01%90.00%92.50%
Projected Dividends (M)821,498.00927,138.371,037,739.991,153,490.041,274,582.091,401,216.341,483,343.18

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate1.61%2.61%3.61%
Year 1 PV (M)857,934.85866,377.95874,821.04
Year 2 PV (M)888,603.59906,179.47923,927.47
Year 3 PV (M)913,993.52941,244.28969,031.38
Year 4 PV (M)934,559.25971,894.551,010,337.49
Year 5 PV (M)950,722.95998,434.001,048,041.58
PV of Terminal Value (M)25,078,673.2126,337,220.6227,645,795.53
Equity Value (M)29,624,487.3831,021,350.8732,471,954.49
Shares Outstanding (M)15,015.5015,015.5015,015.50
Fair Value$1,972.93$2,065.96$2,162.56
Upside / Downside294.59%313.19%332.51%

High-Yield Dividend Screener

Page 1 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ATOM3.SAAtom Empreendimentos e Participações S.A.19.90%$0.5871.92%
3698.HKHuishang Bank Corporation Limited19.56%$0.6428.80%
SVAV.MESollers Public Joint Stock Company19.34%$110.6440.44%
0536.HKTradelink Electronic Commerce Limited19.33%$0.2086.09%
3658.HKNew Hope Service Holdings Limited19.28%$0.3766.51%
0123.HKYuexiu Property Company Limited19.19%$0.7790.88%
0N7I.LCairo Communication S.p.A.19.19%$0.3654.94%
1798.HKChina Datang Corporation Renewable Power Co., Limited19.01%$0.4063.00%
LBS.TOLife & Banc Split Corp.19.00%$2.2540.31%
HMSB.DEH & M Hennes & Mauritz AB (publ)18.98%$3.2647.98%
0608.HKHigh Fashion International Limited18.79%$0.3150.08%
0U8N.LCredicorp Ltd.18.72%$53.8266.14%
CAASChina Automotive Systems, Inc.18.61%$0.8072.30%
KRSB.MEPJSC Krasnoyarskenergosbyt18.38%$4.0782.55%
1127.HKLion Rock Group Limited18.37%$0.2547.23%
HAVAS.ASHavas S.A.18.35%$3.1490.23%
1480.HKYan Tat Group Holdings Limited18.33%$0.2249.33%
NA-PC.TONational Bank of Canada18.32%$4.9348.59%
1412.HKQ P Group Holdings Limited18.24%$0.2973.74%
FVJ.FFortescue Metals Group Limited18.16%$2.2776.64%
YATO.MCAtom Hoteles SOCIMI, S.A.18.06%$2.8568.99%
0327.HKPAX Global Technology Limited17.98%$0.9261.66%
1MO.FHello Group Inc.17.92%$1.0440.52%
PIN.BKPinthong Industrial Park Public Company Limited17.92%$0.7680.79%
1883.HKCITIC Telecom International Holdings Limited17.86%$0.4487.51%
6896.HKGolden Throat Holdings Group Company Limited17.79%$0.5576.14%
VOT.WAVotum S.A.17.65%$8.1559.83%
ALTUR.PAAltur Investissement SCA, SCR17.58%$1.9337.11%
O7F1.FOdfjell SE17.55%$1.7873.02%
2219.HKChaoju Eye Care Holdings Limited17.38%$0.4784.16%
001390.KSKG Chemical Corporation17.24%$884.5197.69%
2360.HKBest Mart 360 Holdings Limited17.23%$0.3582.20%
ALSAS.PAStradim Espace Finances S.A.17.16%$0.8055.65%
9615.SRMufeed Company17.11%$5.3935.54%
LPPF.JKPT Matahari Department Store Tbk17.09%$300.0082.85%
0LNT.LFugro N.V.17.06%$1.5239.50%
0458.HKTristate Holdings Limited17.02%$0.3133.15%
2283.HKTK Group (Holdings) Limited16.99%$0.4372.10%
1263.HKPC Partner Group Limited16.85%$0.9063.10%
2603.TWEvergreen Marine Corporation (Taiwan) Ltd.16.83%$32.4977.53%
ALHRG.PAHerige16.78%$3.6697.55%
TD-PFJ.TOThe Toronto-Dominion Bank NCUM 5Y PFD SR1816.67%$4.3836.07%
S7MB.BESecuritas AB (publ)16.59%$2.2523.09%
1184.HKS.A.S. Dragon Holdings Limited16.56%$0.7552.32%
PBR-APetróleo Brasileiro S.A. - Petrobras16.54%$1.8786.52%
VRLA.PAVerallia S.A.16.47%$3.8397.79%
6668.HKE-Star Commercial Management Company Limited16.42%$0.2372.71%
0098.HKXingfa Aluminium Holdings Limited16.13%$1.1729.94%
ING.AXInghams Group Limited16.09%$0.4179.67%
1234.HKChina Lilang Limited16.04%$0.5466.61%