Definitive Analysis
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

PT Gudang Garam Tbk (GGRM.JK)

Company Dividend Discount ModelIndustry: TobaccoSector: Consumer Defensive

Valuation Snapshot

Stable Growth$5,101.36 - $7,802.40$6,363.92
Multi-Stage$11,409.58 - $12,529.81$11,958.81
Blended Fair Value$9,161.37
Current Price$13,975.00
Upside-34.44%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.001,200.002,250.002,600.000.002,600.002,600.002,600.002,600.00800.00
YoY Growth---100.00%-46.67%-13.46%0.00%-100.00%0.00%0.00%0.00%225.00%0.00%
Dividend Yield--0.00%6.10%8.65%8.23%0.00%6.33%3.14%3.59%3.97%1.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,095,373.00
(-) Cash Dividends Paid (M)962,044.00
(=) Cash Retained (M)133,329.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)219,074.60136,921.6382,152.98
Cash Retained (M)133,329.00133,329.00133,329.00
(-) Cash Required (M)-219,074.60-136,921.63-82,152.98
(=) Excess Retained (M)-85,745.60-3,592.6351,176.03
(/) Shares Outstanding (M)1,924.091,924.091,924.09
(=) Excess Retained per Share-44.56-1.8726.60
LTM Dividend per Share500.00500.00500.00
(+) Excess Retained per Share-44.56-1.8726.60
(=) Adjusted Dividend455.44498.13526.60
WACC / Discount Rate6.75%6.75%6.75%
Growth Rate-2.00%-1.00%0.00%
Fair Value$5,101.36$6,363.92$7,802.40
Upside / Downside-63.50%-54.46%-44.17%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,095,373.001,084,419.271,073,575.081,062,839.331,052,210.931,041,688.821,072,939.49
Payout Ratio87.83%88.26%88.70%89.13%89.57%90.00%92.50%
Projected Dividends (M)962,044.00957,134.32952,226.62947,321.37942,419.00937,519.94992,469.03

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.75%6.75%6.75%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)887,563.11896,619.88905,676.65
Year 2 PV (M)818,828.66835,624.70852,591.27
Year 3 PV (M)755,399.00778,760.22802,598.19
Year 4 PV (M)696,866.30725,748.15755,518.59
Year 5 PV (M)642,853.92676,328.82711,183.91
PV of Terminal Value (M)18,151,525.2519,096,717.2820,080,880.22
Equity Value (M)21,953,036.2423,009,799.0624,108,448.83
Shares Outstanding (M)1,924.091,924.091,924.09
Fair Value$11,409.58$11,958.81$12,529.81
Upside / Downside-18.36%-14.43%-10.34%

High-Yield Dividend Screener

« Prev Page 24 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
EXPDExpeditors International of Washington, Inc.0.99%$1.5024.32%
LISOXLazard International Strategic Equity Ptf Open Shares0.99%$0.1336.87%
MXCMexco Energy Corporation0.99%$0.1012.25%
NICNicolet Bankshares, Inc.0.99%$1.1912.58%
PAYCPaycom Software, Inc.0.99%$1.5118.80%
RRCRange Resources Corporation0.99%$0.3514.60%
WLFCWillis Lease Finance Corporation0.99%$1.327.58%
WORWorthington Industries, Inc.0.99%$0.5223.95%
CNXNPC Connection, Inc.0.98%$0.5616.89%
CATCaterpillar Inc.0.97%$5.7829.40%
CNKCinemark Holdings, Inc.0.97%$0.2318.28%
ECLEcolab Inc.0.97%$2.5436.57%
EVREvercore Inc.0.97%$3.4127.02%
LSBKLake Shore Bancorp, Inc.0.96%$0.1424.34%
0ITL.LArthur J. Gallagher & Co.0.95%$2.4239.43%
0IZI.LW.W. Grainger, Inc.0.95%$9.5226.47%
0L5V.LThe Sherwin-Williams Company0.95%$3.1130.09%
0R2S.LStryker Corporation0.95%$3.2843.09%
RRXRegal Rexnord Corporation0.95%$1.3936.07%
WTWisdomTree, Inc.0.95%$0.1218.12%
JJacobs Solutions Inc.0.94%$1.2753.80%
ORCLOracle Corporation0.94%$1.8434.81%
TCBSTexas Community Bancshares, Inc.0.94%$0.1719.22%
IMKTAIngles Markets, Incorporated0.93%$0.6514.68%
ODCOil-Dri Corporation of America0.93%$0.4512.28%
PENGPenguin Solutions, Inc.0.93%$0.1940.17%
SSBKSouthern States Bancshares, Inc.0.93%$0.349.19%
DALDelta Air Lines, Inc.0.92%$0.638.94%
HIFSHingham Institution for Savings0.92%$2.4912.15%
RLRalph Lauren Corporation0.92%$3.3424.37%
OPYOppenheimer Holdings Inc.0.91%$0.668.90%
BGCBGC Group, Inc0.90%$0.0823.56%
CDRECadre Holdings, Inc.0.90%$0.3733.35%
MBNKPMedallion Bank0.90%$0.2312.50%
JBHTJ.B. Hunt Transport Services, Inc.0.89%$1.7530.14%
NYTThe New York Times Company0.89%$0.6230.32%
RMDResMed Inc.0.89%$2.1822.31%
VBFCVillage Bank and Trust Financial Corp.0.89%$0.7215.35%
0I14.LCognex Corporation0.88%$0.3249.16%
ARAntero Resources Corporation0.88%$0.3017.15%
LDOSLeidos Holdings, Inc.0.88%$1.6114.88%
LMATLeMaitre Vascular, Inc.0.88%$0.7032.20%
NNINelnet, Inc.0.88%$1.149.52%
PFSIPennyMac Financial Services, Inc.0.88%$1.1612.49%
SMBKSmartFinancial, Inc.0.88%$0.3211.76%
BYDBoyd Gaming Corporation0.87%$0.753.22%
ROSTRoss Stores, Inc.0.87%$1.5924.85%
BBSIBarrett Business Services, Inc.0.86%$0.3115.02%
BCOThe Brink's Company0.86%$1.0024.81%
HXLHexcel Corporation0.86%$0.6677.18%