DDM Analysis: JSPT.JK

Valuation Snapshot

Stable Growth	$6,843.15 - $21,660.00	$20,296.00
Multi-Stage	$4,456.00 - $4,889.81	$4,668.84
Blended Fair Value	$12,482.42
Current Price	$3,690.00
Upside	238.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-12.05%	-3.31%	10.00	0.00	0.00	0.00	10.00	19.00	19.00	18.00	17.00	16.00
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-47.37%	0.00%	5.56%	5.88%	6.25%	14.29%
Dividend Yield	-	-	0.14%	0.00%	0.00%	0.00%	1.20%	2.07%	1.73%	1.20%	0.57%	1.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	255,984.74
(-) Cash Dividends Paid (M)	64,989.05
(=) Cash Retained (M)	190,995.69

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	51,196.95	31,998.09	19,198.86
Cash Retained (M)	190,995.69	190,995.69	190,995.69
(-) Cash Required (M)	-51,196.95	-31,998.09	-19,198.86
(=) Excess Retained (M)	139,798.74	158,997.60	171,796.83
(/) Shares Outstanding (M)	2,318.74	2,318.74	2,318.74
(=) Excess Retained per Share	60.29	68.57	74.09
LTM Dividend per Share	28.03	28.03	28.03
(+) Excess Retained per Share	60.29	68.57	74.09
(=) Adjusted Dividend	88.32	96.60	102.12
WACC / Discount Rate	5.40%	5.40%	5.40%
Growth Rate	4.05%	5.05%	6.05%
Fair Value	$6,843.15	$20,296.00	$21,660.00
Upside / Downside	85.45%	450.03%	486.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	255,984.74	268,920.32	282,509.57	296,785.53	311,782.88	327,538.09	337,364.23
Payout Ratio	25.39%	38.31%	51.23%	64.16%	77.08%	90.00%	92.50%
Projected Dividends (M)	64,989.05	103,024.15	144,737.33	190,403.18	240,314.67	294,784.28	312,061.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.40%	5.40%	5.40%
Growth Rate	4.05%	5.05%	6.05%
Year 1 PV (M)	96,818.94	97,749.41	98,679.89
Year 2 PV (M)	127,827.13	130,295.90	132,788.27
Year 3 PV (M)	158,029.42	162,629.55	167,318.10
Year 4 PV (M)	187,441.29	194,751.42	202,273.32
Year 5 PV (M)	216,077.99	226,662.54	237,657.87
PV of Terminal Value (M)	9,546,093.39	10,013,707.27	10,499,469.01
Equity Value (M)	10,332,288.16	10,825,796.09	11,338,186.46
Shares Outstanding (M)	2,318.74	2,318.74	2,318.74
Fair Value	$4,456.00	$4,668.84	$4,889.81
Upside / Downside	20.76%	26.53%	32.52%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Jakarta Setiabudi Internasional Tbk (JSPT.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener