DDM Analysis: JECC.JK

Valuation Snapshot

Stable Growth	$2,475.24 - $4,784.96	$3,396.72
Multi-Stage	$12,342.36 - $13,641.86	$12,979.06
Blended Fair Value	$8,187.89
Current Price	$1,055.00
Upside	676.10%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.38%	0.00%	50.00	20.00	0.00	0.00	0.00	59.37	36.46	120.00	37.04	12.00
YoY Growth	-	-	150.00%	0.00%	0.00%	0.00%	-100.00%	62.82%	-69.62%	223.99%	208.65%	0.00%
Dividend Yield	-	-	5.68%	2.99%	0.00%	0.00%	0.00%	4.24%	2.85%	10.91%	2.65%	2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	122,505.14
(-) Cash Dividends Paid (M)	7,480.00
(=) Cash Retained (M)	115,025.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	24,501.03	15,313.14	9,187.89
Cash Retained (M)	115,025.14	115,025.14	115,025.14
(-) Cash Required (M)	-24,501.03	-15,313.14	-9,187.89
(=) Excess Retained (M)	90,524.11	99,711.99	105,837.25
(/) Shares Outstanding (M)	756.00	756.00	756.00
(=) Excess Retained per Share	119.74	131.89	140.00
LTM Dividend per Share	9.89	9.89	9.89
(+) Excess Retained per Share	119.74	131.89	140.00
(=) Adjusted Dividend	129.64	141.79	149.89
WACC / Discount Rate	3.13%	3.13%	3.13%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$2,475.24	$3,396.72	$4,784.96
Upside / Downside	134.62%	221.96%	353.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	122,505.14	121,280.09	120,067.28	118,866.61	117,677.95	116,501.17	119,996.20
Payout Ratio	6.11%	22.88%	39.66%	56.44%	73.22%	90.00%	92.50%
Projected Dividends (M)	7,480.00	27,754.58	47,622.91	67,091.11	86,165.17	104,851.05	110,996.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.13%	3.13%	3.13%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	26,639.73	26,911.56	27,183.40
Year 2 PV (M)	43,873.91	44,773.86	45,682.95
Year 3 PV (M)	59,326.74	61,161.46	63,033.62
Year 4 PV (M)	73,132.85	76,163.87	79,288.13
Year 5 PV (M)	85,417.86	89,865.77	94,497.07
PV of Terminal Value (M)	9,042,429.97	9,513,290.28	10,003,564.47
Equity Value (M)	9,330,821.06	9,812,166.80	10,313,249.64
Shares Outstanding (M)	756.00	756.00	756.00
Fair Value	$12,342.36	$12,979.06	$13,641.86
Upside / Downside	1,069.89%	1,130.24%	1,193.07%

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 Jembo Cable Company Tbk (JECC.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener