DDM Analysis: PJAA.JK

Valuation Snapshot

Stable Growth	$474.10 - $655.69	$565.39
Multi-Stage	$1,309.90 - $1,449.11	$1,378.06
Blended Fair Value	$971.73
Current Price	$474.00
Upside	105.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.60%	-4.99%	32.00	29.00	0.00	1.80	0.00	53.00	52.00	31.00	69.00	65.00
YoY Growth	-	-	10.34%	0.00%	-100.00%	0.00%	-100.00%	1.92%	67.74%	-55.07%	6.15%	21.72%
Dividend Yield	-	-	6.34%	3.28%	0.00%	0.34%	0.00%	12.16%	3.82%	2.21%	3.92%	3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	139,660.00
(-) Cash Dividends Paid (M)	38,400.00
(=) Cash Retained (M)	101,260.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27,932.00	17,457.50	10,474.50
Cash Retained (M)	101,260.00	101,260.00	101,260.00
(-) Cash Required (M)	-27,932.00	-17,457.50	-10,474.50
(=) Excess Retained (M)	73,328.00	83,802.50	90,785.50
(/) Shares Outstanding (M)	1,600.00	1,600.00	1,600.00
(=) Excess Retained per Share	45.83	52.38	56.74
LTM Dividend per Share	24.00	24.00	24.00
(+) Excess Retained per Share	45.83	52.38	56.74
(=) Adjusted Dividend	69.83	76.38	80.74
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-6.99%	-5.99%	-4.99%
Fair Value	$474.10	$565.39	$655.69
Upside / Downside	0.02%	19.28%	38.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	139,660.00	131,291.79	123,424.98	116,029.54	109,077.23	102,541.49	105,617.73
Payout Ratio	27.50%	40.00%	52.50%	65.00%	77.50%	90.00%	92.50%
Projected Dividends (M)	38,400.00	52,511.83	64,794.67	75,417.04	84,533.84	92,287.34	97,696.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-6.99%	-5.99%	-4.99%
Year 1 PV (M)	48,687.62	49,211.09	49,734.57
Year 2 PV (M)	55,700.88	56,905.09	58,122.17
Year 3 PV (M)	60,110.97	62,070.78	64,072.74
Year 4 PV (M)	62,470.67	65,200.99	68,019.84
Year 5 PV (M)	63,233.78	66,707.04	70,331.26
PV of Terminal Value (M)	1,805,630.17	1,904,808.43	2,008,297.65
Equity Value (M)	2,095,834.10	2,204,903.42	2,318,578.23
Shares Outstanding (M)	1,600.00	1,600.00	1,600.00
Fair Value	$1,309.90	$1,378.06	$1,449.11
Upside / Downside	176.35%	190.73%	205.72%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

PT Pembangunan Jaya Ancol Tbk (PJAA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener