Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk (BJBR.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$1,411.03 - $2,637.65$1,911.46
Multi-Stage$2,512.45 - $2,755.57$2,631.70
Blended Fair Value$2,271.58
Current Price$765.00
Upside196.94%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.60%2.82%95.05104.5599.1189.5387.9283.6083.2282.0278.1565.98
YoY Growth---9.09%5.49%10.70%1.83%5.17%0.46%1.46%4.95%18.44%-8.32%
Dividend Yield--11.45%8.64%7.29%5.87%6.06%11.41%4.13%3.99%3.88%6.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)997,156.00
(-) Cash Dividends Paid (M)896,953.00
(=) Cash Retained (M)100,203.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)199,431.20124,644.5074,786.70
Cash Retained (M)100,203.00100,203.00100,203.00
(-) Cash Required (M)-199,431.20-124,644.50-74,786.70
(=) Excess Retained (M)-99,228.20-24,441.5025,416.30
(/) Shares Outstanding (M)10,521.4410,521.4410,521.44
(=) Excess Retained per Share-9.43-2.322.42
LTM Dividend per Share85.2585.2585.25
(+) Excess Retained per Share-9.43-2.322.42
(=) Adjusted Dividend75.8282.9387.67
WACC / Discount Rate6.24%6.24%6.24%
Growth Rate0.82%1.82%2.82%
Fair Value$1,411.03$1,911.46$2,637.65
Upside / Downside84.45%149.86%244.79%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)997,156.001,015,303.171,033,780.591,052,594.281,071,750.361,091,255.071,123,992.72
Payout Ratio89.95%89.96%89.97%89.98%89.99%90.00%92.50%
Projected Dividends (M)896,953.00913,375.83930,099.35947,129.06964,470.56982,129.561,039,693.27

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.24%6.24%6.24%
Growth Rate0.82%1.82%2.82%
Year 1 PV (M)851,307.20859,751.04868,194.88
Year 2 PV (M)807,984.30824,092.06840,358.80
Year 3 PV (M)766,866.09789,912.06813,415.19
Year 4 PV (M)727,840.36757,149.70787,335.44
Year 5 PV (M)690,800.65725,746.18762,091.84
PV of Terminal Value (M)22,589,854.8223,732,607.7124,921,146.44
Equity Value (M)26,434,653.4227,689,258.7528,992,542.59
Shares Outstanding (M)10,521.4410,521.4410,521.44
Fair Value$2,512.45$2,631.70$2,755.57
Upside / Downside228.43%244.01%260.20%

High-Yield Dividend Screener

« Prev Page 118 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
300046.SZTech Semiconductors Co., Ltd.0.42%$0.1554.07%
300633.SZSonoScape Medical Corp.0.42%$0.1171.26%
300784.SZNingbo Lian Technology Co Ltd0.42%$0.2118.81%
3848.HKHaosen Fintech Group Limited0.42%$0.0540.14%
603315.SSLiaoning Fu-An Heavy Industry Co.,Ltd0.42%$0.0743.72%
688116.SSJiangsu Cnano Technology Co., Ltd.0.42%$0.2027.70%
9031.TNishi-Nippon Railroad Co., Ltd.0.42%$11.733.17%
FTITechnipFMC plc0.42%$0.208.56%
OET.OLOkeanis Eco Tankers Corp.0.42%$1.3757.51%
000426.SZInner Mongolia Xingye Mining Co., Ltd.0.41%$0.1516.34%
000733.SZChina Zhenhua (Group) Science & Technology Co., Ltd0.41%$0.2212.62%
002558.SZGiant Network Group Co., Ltd.0.41%$0.1814.46%
011500.KSHannong Chemicals Inc.0.41%$59.2815.90%
060370.KSLS Marine Solution Co Ltd0.41%$119.8745.71%
131370.KQRSUPPORT Co., Ltd.0.41%$10.1720.12%
2059.TWKing Slide Works Co., Ltd.0.41%$14.1421.00%
2303.TDawn Corp.0.41%$10.087.82%
300813.SZZhejiang Tailin BioEngineering Co.,Ltd0.41%$0.1074.11%
300836.SZKunshan TopA Intelligent Equipment Co.,Ltd0.41%$0.2234.17%
300995.SZGuangdong Kitech New Material Holding Co.,Ltd.0.41%$0.1789.60%
5309.KLITMAX System Berhad0.41%$0.0222.92%
600783.SSLuxin Venture Capital Group Co., Ltd.0.41%$0.1043.43%
6151.TNitto Kohki Co., Ltd.0.41%$7.5127.44%
688668.SSDongguan Dingtong Precision Metal Co., Ltd.0.41%$0.5033.68%
688698.SSSuzhou Veichi Electric Co., Ltd.0.41%$0.4133.51%
9676.HKShiyue Daotian Group Co., Ltd.0.41%$0.0317.00%
DISAQ.BODisa India Limited0.41%$50.0015.15%
IBE.MCIberdrola, S.A.0.41%$0.088.79%
KPG.AXKelly Partners Group Holdings Limited0.41%$0.0312.00%
MOTHERSON.BOSamvardhana Motherson International Limited0.41%$0.5016.34%
NMMNavios Maritime Partners L.P.0.41%$0.212.32%
000962.SZNingxia Orient Tantalum Industry Co., Ltd.0.40%$0.1325.03%
001267.SZHui Lyu Ecological Technology Groups Co.,Ltd.0.40%$0.0975.27%
002144.SZHongda High-Tech Holding Co.,Ltd.0.40%$0.0540.68%
002201.SZJiangsu Jiuding New Material Co., Ltd.0.40%$0.0538.29%
002607.SZOffcn Education Technology Co., Ltd.0.40%$0.0162.99%
300637.SZYangfan New Materials (Zhejiang) Co., Ltd.0.40%$0.0592.86%
300751.SZSuzhou Maxwell Technologies Co., Ltd.0.40%$0.8227.62%
301007.SZDalian Demaishi Precision Technology Co., Ltd.0.40%$0.1648.95%
301536.SZSigmaStar Technology Ltd0.40%$0.2439.50%
4483.TJMDC Inc.0.40%$15.8214.01%
600318.SSAnhui Xinli Finance Co., Ltd.0.40%$0.0448.95%
603613.SSBeijing United Information Technology Co.,Ltd.0.40%$0.115.56%
603683.SSShanghai Smith Adhesive New Material Co., Ltd0.40%$0.1046.99%
6562.TGeniee, Inc.0.40%$4.165.26%
688117.SSChengDu ShengNuo Biotec Co.,Ltd.0.40%$0.1521.06%
9720.THotel Newgrand Co.,Ltd.0.40%$24.628.65%
BELE.STBeijer Electronics Group AB (publ)0.40%$0.506.68%
CORU.LCorticeira Amorim, S.G.P.S., S.A.0.40%$0.2943.39%
002843.SZBichamp Cutting Technology (Hunan) Co., Ltd.0.39%$0.0846.56%