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 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 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