Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Jembo Cable Company Tbk (JECC.JK)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

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
Upside676.10%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.38%0.00%50.0020.000.000.000.0059.3736.46120.0037.0412.00
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,501.0315,313.149,187.89
Cash Retained (M)115,025.14115,025.14115,025.14
(-) Cash Required (M)-24,501.03-15,313.14-9,187.89
(=) Excess Retained (M)90,524.1199,711.99105,837.25
(/) Shares Outstanding (M)756.00756.00756.00
(=) Excess Retained per Share119.74131.89140.00
LTM Dividend per Share9.899.899.89
(+) Excess Retained per Share119.74131.89140.00
(=) Adjusted Dividend129.64141.79149.89
WACC / Discount Rate3.13%3.13%3.13%
Growth Rate-2.00%-1.00%0.00%
Fair Value$2,475.24$3,396.72$4,784.96
Upside / Downside134.62%221.96%353.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)122,505.14121,280.09120,067.28118,866.61117,677.95116,501.17119,996.20
Payout Ratio6.11%22.88%39.66%56.44%73.22%90.00%92.50%
Projected Dividends (M)7,480.0027,754.5847,622.9167,091.1186,165.17104,851.05110,996.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.13%3.13%3.13%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)26,639.7326,911.5627,183.40
Year 2 PV (M)43,873.9144,773.8645,682.95
Year 3 PV (M)59,326.7461,161.4663,033.62
Year 4 PV (M)73,132.8576,163.8779,288.13
Year 5 PV (M)85,417.8689,865.7794,497.07
PV of Terminal Value (M)9,042,429.979,513,290.2810,003,564.47
Equity Value (M)9,330,821.069,812,166.8010,313,249.64
Shares Outstanding (M)756.00756.00756.00
Fair Value$12,342.36$12,979.06$13,641.86
Upside / Downside1,069.89%1,130.24%1,193.07%

High-Yield Dividend Screener

« Prev Page 17 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PBY-UN.TOCanso Credit Trust - Canso Credit Income Fund6.89%$1.1043.72%
002267.SZShaanxi Provincial Natural Gas Co.,Ltd6.88%$0.5285.38%
0590.HKLuk Fook Holdings (International) Limited6.88%$1.6433.93%
0QPD.LAllreal Holding AG6.88%$14.0066.23%
8967.TJapan Logistics Fund, Inc.6.88%$7,165.6791.03%
3356.TWGeoVision Inc.6.87%$3.2561.01%
OPUS.BDOPUS GLOBAL Nyrt.6.87%$37.7385.10%
INK.WAInstal Kraków S.A.6.86%$2.5241.25%
NLB.ILNova Ljubljanska Banka d.d.6.86%$2.4749.72%
0148.HKKingboard Holdings Limited6.85%$2.0345.96%
3592.TWRaydium Semiconductor Corporation6.85%$15.1468.63%
ABEV3.SAAmbev S.A.6.85%$0.9391.30%
ETER3.SAEternit S.A.6.85%$0.2835.41%
HTC-R.BKHaad Thip Public Company Limited6.85%$1.0269.98%
PBAPembina Pipeline Corporation6.85%$2.6486.47%
2527.TWHung Ching Development & Construction Co., Ltd.6.84%$2.0048.52%
3466.TLaSalle LOGIPORT REIT6.84%$10,849.3675.97%
KLINIQ.BKThe Klinique Medical Clinic Public Company Limited6.82%$1.4690.74%
LPF.BKLotus's Retail Growth Freehold and Leasehold Property Fund6.82%$0.7383.53%
CLWTEuro Tech Holdings Company Limited6.81%$0.0824.63%
TMD.BKThai Metal Drum Manufacturing Public Company Limited6.80%$1.7775.56%
FID.AXFiducian Group Ltd6.79%$0.7974.24%
NNND.FTencent Holdings Limited6.79%$4.6820.82%
RIC.AXRidley Corporation Limited6.79%$0.1867.95%
8961.TMORI TRUST Sogo Reit, Inc.6.78%$5,291.8468.53%
CENCOSHOPP.SNCencosud Shopping S.A.6.78%$94.9375.52%
COVH.PACovivio Hotels6.78%$1.5487.52%
FLOYD.BKFloyd Public Company Limited6.78%$0.0834.43%
ALGIR.PASignaux Girod S.A.6.77%$1.0032.73%
0144.HKChina Merchants Port Holdings Company Limited6.76%$1.0329.79%
0512.HKGrand Pharmaceutical Group Limited6.76%$0.5341.13%
TOG.BKThai Optical Group Public Company Limited6.76%$0.4566.31%
SSF.BKSurapon Foods Public Company Limited6.75%$0.3466.42%
0RU6.LSpareBank 1 Ostlandet6.74%$13.9853.75%
2313.HKShenzhou International Group Holdings Limited6.74%$4.1853.04%
600188.SSYankuang Energy Group Company Limited6.74%$0.8977.55%
0QO2.LBurkhalter Holding AG6.73%$9.3188.33%
82331.HKLi Ning Company Limited6.73%$1.1350.46%
TBR.AXTribune Resources Limited6.73%$0.4055.86%
200512.SZTsann Kuen (China) Enterprise Co., Ltd.6.72%$0.2174.88%
C07.SIJardine Cycle & Carriage Limited6.72%$2.2847.91%
GISS.QAGulf International Services Q.P.S.C.6.72%$0.1745.22%
MELG.OLMelhus Sparebank6.72%$13.5025.36%
SGP.AXStockland6.72%$0.3982.32%
UNI.AXUniversal Store Holdings Limited6.72%$0.5481.02%
0R6M.LIntershop Holding AG6.71%$11.0031.38%
CEEB3.SACompanhia de Eletricidade do Estado da Bahia - COELBA6.71%$3.0237.99%
017940.KSE1 Corporation6.70%$5,410.2182.17%
3080.SREastern Province Cement Company6.70%$1.6056.11%
CNQCanadian Natural Resources Limited6.70%$2.3071.45%