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 Japfa Comfeed Indonesia Tbk (JPFA.JK)

Company Dividend Discount ModelIndustry: Agricultural Farm ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$29,944.55 - $57,030.03$53,445.49
Multi-Stage$8,978.88 - $9,825.80$9,394.56
Blended Fair Value$31,420.03
Current Price$1,960.00
Upside1,503.06%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.11%22.64%70.4349.9762.3542.0522.2254.8999.4146.0920.610.00
YoY Growth--40.95%-19.86%48.29%89.22%-59.52%-44.78%115.70%123.66%0.00%-100.00%
Dividend Yield--3.50%4.22%5.54%2.55%1.16%5.78%5.63%3.11%1.33%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,334,388.00
(-) Cash Dividends Paid (M)1,632,874.00
(=) Cash Retained (M)1,701,514.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)666,877.60416,798.50250,079.10
Cash Retained (M)1,701,514.001,701,514.001,701,514.00
(-) Cash Required (M)-666,877.60-416,798.50-250,079.10
(=) Excess Retained (M)1,034,636.401,284,715.501,451,434.90
(/) Shares Outstanding (M)11,627.6711,627.6711,627.67
(=) Excess Retained per Share88.98110.49124.83
LTM Dividend per Share140.43140.43140.43
(+) Excess Retained per Share88.98110.49124.83
(=) Adjusted Dividend229.41250.92265.26
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate5.50%6.50%7.50%
Fair Value$29,944.55$53,445.49$57,030.03
Upside / Downside1,427.78%2,626.81%2,809.70%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,334,388.003,551,123.223,781,946.234,027,772.734,289,577.964,568,400.534,705,452.55
Payout Ratio48.97%57.18%65.38%73.59%81.79%90.00%92.50%
Projected Dividends (M)1,632,874.002,030,410.832,472,728.552,963,969.093,508,623.624,111,560.484,352,543.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,891,994.131,909,927.731,927,861.32
Year 2 PV (M)2,147,079.732,187,975.572,229,257.22
Year 3 PV (M)2,398,177.172,467,020.212,537,168.31
Year 4 PV (M)2,645,332.342,747,064.352,851,702.78
Year 5 PV (M)2,888,590.673,028,110.683,172,970.45
PV of Terminal Value (M)92,432,253.4296,896,765.82101,532,145.62
Equity Value (M)104,403,427.46109,236,864.37114,251,105.70
Shares Outstanding (M)11,627.6711,627.6711,627.67
Fair Value$8,978.88$9,394.56$9,825.80
Upside / Downside358.11%379.31%401.32%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%