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 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

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