Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Jembo Cable Company Tbk (JECC.JK)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$2,475.24 - $4,784.96$3,396.72
Multi-Stage$12,342.36 - $13,641.86$12,979.06
Blended Fair Value$8,187.89
Current Price$1,055.00
Upside676.10%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.38%0.00%50.0020.000.000.000.0059.3736.46120.0037.0412.00
YoY Growth--150.00%0.00%0.00%0.00%-100.00%62.82%-69.62%223.99%208.65%0.00%
Dividend Yield--5.68%2.99%0.00%0.00%0.00%4.24%2.85%10.91%2.65%2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)122,505.14
(-) Cash Dividends Paid (M)7,480.00
(=) Cash Retained (M)115,025.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,501.0315,313.149,187.89
Cash Retained (M)115,025.14115,025.14115,025.14
(-) Cash Required (M)-24,501.03-15,313.14-9,187.89
(=) Excess Retained (M)90,524.1199,711.99105,837.25
(/) Shares Outstanding (M)756.00756.00756.00
(=) Excess Retained per Share119.74131.89140.00
LTM Dividend per Share9.899.899.89
(+) Excess Retained per Share119.74131.89140.00
(=) Adjusted Dividend129.64141.79149.89
WACC / Discount Rate3.13%3.13%3.13%
Growth Rate-2.00%-1.00%0.00%
Fair Value$2,475.24$3,396.72$4,784.96
Upside / Downside134.62%221.96%353.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)122,505.14121,280.09120,067.28118,866.61117,677.95116,501.17119,996.20
Payout Ratio6.11%22.88%39.66%56.44%73.22%90.00%92.50%
Projected Dividends (M)7,480.0027,754.5847,622.9167,091.1186,165.17104,851.05110,996.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate3.13%3.13%3.13%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)26,639.7326,911.5627,183.40
Year 2 PV (M)43,873.9144,773.8645,682.95
Year 3 PV (M)59,326.7461,161.4663,033.62
Year 4 PV (M)73,132.8576,163.8779,288.13
Year 5 PV (M)85,417.8689,865.7794,497.07
PV of Terminal Value (M)9,042,429.979,513,290.2810,003,564.47
Equity Value (M)9,330,821.069,812,166.8010,313,249.64
Shares Outstanding (M)756.00756.00756.00
Fair Value$12,342.36$12,979.06$13,641.86
Upside / Downside1,069.89%1,130.24%1,193.07%

High-Yield Dividend Screener

« Prev Page 26 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600036.SSChina Merchants Bank Co., Ltd.5.46%$2.3039.04%
7296.TF.C.C. Co., Ltd.5.46%$202.4061.47%
BPF-UN.TOBoston Pizza Royalties Income Fund5.46%$1.2581.66%
SONDA.SNSonda S.A.5.46%$18.7857.64%
0062.HKTransport International Holdings Limited5.45%$0.5845.75%
AGN.ASAegon N.V.5.45%$0.3645.01%
CGCBV.HECargotec Corporation5.45%$2.1313.30%
LEVE3.SAMAHLE Metal Leve S.A.5.45%$1.8342.42%
RATCH-R.BKRatch Group Public Company Limited5.45%$1.6162.39%
071320.KSKorea District Heating Corp.5.44%$5,144.2919.59%
3051.TWOptimax Technology Corporation5.44%$1.0172.99%
LSIP.JKPT Perusahaan Perkebunan London Sumatra Indonesia Tbk5.44%$64.9923.07%
4580.TWOValue Valves Co., Ltd.5.43%$4.4379.29%
BNBR3.SABanco do Nordeste do Brasil S.A.5.43%$5.9820.89%
1866.HKChina XLX Fertiliser Ltd.5.42%$0.5022.65%
4207.TWOTaiwan Fructose Co., Ltd.5.42%$1.0061.33%
8955.TJapan Prime Realty Investment Corporation5.42%$5,726.8966.85%
8TRA.DETraton SE5.42%$1.7047.75%
AMATA.BKAmata Corporation Public Company Limited5.42%$0.9033.06%
CRECCrescera Capital Acquisition Corp.5.42%$0.5940.15%
9907.TWTon Yi Industrial Corp.5.41%$0.9770.39%
004970.KSSilla Co.,Ltd5.40%$499.3456.25%
JDE.DEJDE Peet's N.V.5.40%$1.7274.35%
0QU6.LHIAG Immobilien Holding AG5.39%$6.3944.68%
3022.TWIEI Integration Corp.5.39%$3.5169.75%
4105.TWOTTY Biopharm Company Limited5.39%$4.3568.65%
BNORDIK-CSE.COP/F BankNordik5.39%$8.3624.49%
003550.KSLG Corp.5.38%$4,358.8394.91%
2414.TWUnitech Computer Co., Ltd.5.38%$2.1971.08%
9627.SRTwareat Medical Care Co.5.38%$0.6671.63%
AMARC.BKAsia Medical and Agricultural Laboratory and Research Center Public Company Limited5.38%$0.1438.50%
MDNE3.SAMoura Dubeux Engenharia S.A.5.38%$1.2429.60%
001286.SZShaanxi Energy Investment5.37%$0.5064.09%
82020.HKANTA Sports-r5.37%$3.8940.14%
CCN.PACaisse Régionale de Crédit Agricole Mutuel de Normandie-Seine Société coopérative5.37%$7.0126.05%
ENGH.TOEnghouse Systems Limited5.37%$1.0879.39%
G07.SIGreat Eastern Holdings Limited5.37%$0.8240.54%
GEMA.JKPT Gema Grahasarana Tbk5.37%$5.1529.14%
HNK1.DEHeineken N.V.5.37%$3.7183.13%
SELER.PASelectirente5.37%$4.4033.09%
600750.SSJiang Zhong Pharmaceutical Co.,Ltd5.36%$1.2493.11%
000883.SZHubei Energy Group Co., Ltd.5.35%$0.2493.11%
039570.KSHDC I-Controls Co., Ltd.5.35%$448.0048.81%
AB9.DEABO Energy GmbH & Co. KGaA5.35%$0.6511.20%
CUP.AXCount Limited5.35%$0.068.76%
RB.SWReckitt Benckiser Group plc5.35%$2.8967.01%
0411.HKLam Soon (Hong Kong) Limited5.34%$0.6027.98%
1342.TWCathay Consolidated, Inc.5.34%$4.7687.76%
9612.SRSama Healthy Water Factory Co.5.34%$0.1039.45%
000521.SZChanghong Meiling Co., Ltd.5.33%$0.3554.63%