DDM Analysis: GSMF.JK

Valuation Snapshot

Stable Growth	$18.08 - $25.57	$21.78
Multi-Stage	$29.04 - $31.91	$30.45
Blended Fair Value	$26.11
Current Price	$97.00
Upside	-73.08%
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	9.46%	9.46%	9.46%
Growth Rate	-2.60%	-1.60%	-0.60%
Fair Value	$18.08	$21.78	$25.57
Upside / Downside	-81.36%	-77.55%	-73.64%

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	9.46%	9.46%	9.46%
Growth Rate	-2.60%	-1.60%	-0.60%
Year 1 PV (M)	12,963.90	13,097.01	13,230.11
Year 2 PV (M)	15,746.13	16,071.13	16,399.45
Year 3 PV (M)	17,757.70	18,310.31	18,874.26
Year 4 PV (M)	19,134.69	19,932.72	20,755.46
Year 5 PV (M)	19,992.53	21,040.17	22,131.28
PV of Terminal Value (M)	327,661.67	344,831.64	362,713.97
Equity Value (M)	413,256.62	433,282.97	454,104.52
Shares Outstanding (M)	14,230.40	14,230.40	14,230.40
Fair Value	$29.04	$30.45	$31.91
Upside / Downside	-70.06%	-68.61%	-67.10%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

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