DDM Analysis: GSMF.JK

Valuation Snapshot

Stable Growth	$17.68 - $24.90	$21.26
Multi-Stage	$27.80 - $30.53	$29.14
Blended Fair Value	$25.20
Current Price	$97.00
Upside	-74.02%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.85%	3.45%	0.29	0.24	0.26	0.42	0.28	0.26	0.25	0.25	0.27	0.33
YoY Growth	-	-	21.21%	-8.33%	-38.21%	49.40%	6.85%	5.80%	0.00%	-8.88%	-18.29%	62.59%
Dividend Yield	-	-	0.54%	0.48%	0.46%	0.42%	0.23%	0.23%	0.22%	0.19%	0.24%	0.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	39,826.00
(-) Cash Dividends Paid (M)	9,251.00
(=) Cash Retained (M)	30,575.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,965.20	4,978.25	2,986.95
Cash Retained (M)	30,575.00	30,575.00	30,575.00
(-) Cash Required (M)	-7,965.20	-4,978.25	-2,986.95
(=) Excess Retained (M)	22,609.80	25,596.75	27,588.05
(/) Shares Outstanding (M)	14,230.40	14,230.40	14,230.40
(=) Excess Retained per Share	1.59	1.80	1.94
LTM Dividend per Share	0.65	0.65	0.65
(+) Excess Retained per Share	1.59	1.80	1.94
(=) Adjusted Dividend	2.24	2.45	2.59
WACC / Discount Rate	9.73%	9.73%	9.73%
Growth Rate	-2.60%	-1.60%	-0.60%
Fair Value	$17.68	$21.26	$24.90
Upside / Downside	-81.77%	-78.08%	-74.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	39,826.00	39,187.45	38,559.13	37,940.89	37,332.57	36,733.99	37,836.01
Payout Ratio	23.23%	36.58%	49.94%	63.29%	76.65%	90.00%	92.50%
Projected Dividends (M)	9,251.00	14,335.88	19,255.32	24,013.33	28,613.81	33,060.59	34,998.31

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.73%	9.73%	9.73%
Growth Rate	-2.60%	-1.60%	-0.60%
Year 1 PV (M)	12,931.92	13,064.70	13,197.47
Year 2 PV (M)	15,668.53	15,991.93	16,318.63
Year 3 PV (M)	17,626.60	18,175.12	18,734.91
Year 4 PV (M)	18,946.57	19,736.75	20,551.40
Year 5 PV (M)	19,747.14	20,781.92	21,859.63
PV of Terminal Value (M)	310,621.61	326,898.66	343,851.02
Equity Value (M)	395,542.36	414,649.07	434,513.06
Shares Outstanding (M)	14,230.40	14,230.40	14,230.40
Fair Value	$27.80	$29.14	$30.53
Upside / Downside	-71.34%	-69.96%	-68.52%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Equity Development Investment Tbk (GSMF.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener