Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

PT Bank Pembangunan Daerah Jawa Timur Tbk (BJTM.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$1,367.57 - $2,556.03$1,852.45
Multi-Stage$1,963.92 - $2,152.63$2,056.49
Blended Fair Value$1,954.47
Current Price$500.00
Upside290.89%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.61%3.03%54.3953.0952.1148.8548.2045.5443.9843.4442.7241.59
YoY Growth--2.45%1.88%6.67%1.35%5.83%3.56%1.25%1.67%2.72%3.07%
Dividend Yield--10.88%8.85%7.09%6.18%6.14%10.40%6.71%6.89%6.19%8.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,368,464.00
(-) Cash Dividends Paid (M)821,498.00
(=) Cash Retained (M)546,966.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)273,692.80171,058.00102,634.80
Cash Retained (M)546,966.00546,966.00546,966.00
(-) Cash Required (M)-273,692.80-171,058.00-102,634.80
(=) Excess Retained (M)273,273.20375,908.00444,331.20
(/) Shares Outstanding (M)15,015.5015,015.5015,015.50
(=) Excess Retained per Share18.2025.0329.59
LTM Dividend per Share54.7154.7154.71
(+) Excess Retained per Share18.2025.0329.59
(=) Adjusted Dividend72.9179.7484.30
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate1.61%2.61%3.61%
Fair Value$1,367.57$1,852.45$2,556.03
Upside / Downside173.51%270.49%411.21%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,368,464.001,404,233.201,440,937.351,478,600.881,517,248.871,556,907.041,603,614.25
Payout Ratio60.03%66.02%72.02%78.01%84.01%90.00%92.50%
Projected Dividends (M)821,498.00927,138.371,037,739.991,153,490.041,274,582.091,401,216.341,483,343.18

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate1.61%2.61%3.61%
Year 1 PV (M)857,790.57866,232.24874,673.91
Year 2 PV (M)888,304.74905,874.70923,616.73
Year 3 PV (M)913,532.47940,769.48968,542.56
Year 4 PV (M)933,930.73971,240.921,009,658.01
Year 5 PV (M)949,923.78997,594.731,047,160.60
PV of Terminal Value (M)24,945,704.5126,197,579.0327,499,215.80
Equity Value (M)29,489,186.8030,879,291.1032,322,867.61
Shares Outstanding (M)15,015.5015,015.5015,015.50
Fair Value$1,963.92$2,056.49$2,152.63
Upside / Downside292.78%311.30%330.53%

High-Yield Dividend Screener

« Prev Page 34 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BILI-A.STBilia AB (publ)4.58%$6.0877.85%
SHA.AXSHAPE Australia Corporation Limited4.58%$0.2863.86%
SUTHA.BKGolden Lime Public Company Limited4.58%$0.1279.88%
YUASA.BKYuasa Battery (Thailand) Public Company Limited4.58%$0.6126.69%
001323.SZDe Rucci Healthy Sleep Co., Ltd.4.57%$1.1972.11%
FNAC.PAFnac Darty S.A.4.57%$1.3429.18%
CRSU.PACaisse Régionale de Crédit Agricole Mutuel Sud Rhône Alpes4.56%$8.7019.97%
ELIN.ATElinoil Hellenic Petroleum Company S.A.4.56%$0.1127.16%
000596.SZAnhui Gujing Distillery Co., Ltd.4.55%$6.0467.48%
002483.SZJiangsu Rainbow Heavy Industries Co., Ltd.4.55%$0.3263.40%
002746.SZShandong Xiantan Co., Ltd.4.55%$0.2882.68%
NSL-R.BKNSL Foods Public Company Limited4.55%$1.0551.73%
600350.SSShandong Hi-speed Company Limited4.54%$0.4464.80%
7463.TAdvan Group Co., Ltd.4.54%$41.5719.08%
SEGMN.ISSegmen Kardesler Gid Urt Ve Amblj Sny AS4.54%$0.8469.37%
005180.KSBinggrae Co., Ltd.4.53%$3,299.7936.30%
6873.TWHD Renewable Energy Co., Ltd.4.53%$4.5378.62%
300193.SZShenzhen Jasic Technology Co.,Ltd.4.52%$0.4081.71%
5904.TWOPOYA International Co., Ltd.4.52%$20.1875.14%
600282.SSNanjing Iron & Steel Co., Ltd.4.52%$0.2454.66%
603689.SSAnhui Province Natural Gas DevelopmentCo.,Ltd.4.52%$0.3769.94%
688036.SSShenzhen Transsion Holdings Co., Ltd.4.52%$2.9990.95%
ALCLA.PAClasquin S.A.4.52%$6.4148.30%
023000.KSSAMWONSTEEL Co.,Ltd.4.51%$108.3244.46%
0QNM.LAdecco Group AG4.51%$1.0462.86%
9539.SRAqaseem Factory for Chemicals and Plastics Co.4.51%$0.2165.70%
DUI.AXDiversified United Investment Limited4.51%$0.2470.80%
SLIGR.ASSligro Food Group N.V.4.51%$0.47100.00%
032640.KSLG Uplus Corp.4.50%$650.0160.09%
4165.SRAl Majed Oud Co.4.50%$6.0082.11%
000411.SZZhejiang Int'l Group Co.,Ltd.4.49%$0.5761.70%
002543.SZGuangdong Vanward New Electric Co., Ltd.4.49%$0.4649.41%
003070.KSKolon Global Corporation4.49%$401.8773.73%
601665.SSQilu Bank Co., Ltd.4.49%$0.2628.78%
BSANTANDER.SNBanco Santander-Chile4.49%$3.1956.12%
GPW.WAGielda Papierów Wartosciowych w Warszawie S.A.4.49%$2.9966.28%
SHUR.BRShurgard Self Storage S.A.4.49%$1.3113.81%
044450.KSKSS Line Ltd.4.48%$397.8627.45%
0OR2.LLNA Santé S.A.4.48%$1.1025.22%
2731.TWLion Travel Service Co., Ltd.4.48%$7.4848.12%
4104.TWExcelsior Medical Co., Ltd.4.48%$3.6277.21%
7167.KLAble Global Berhad4.48%$0.0731.97%
7593.TVt Holdings Co.,Ltd.4.48%$24.0056.43%
0IPY.LAubay S.A.4.47%$2.5247.60%
3020.SRYamama Saudi Cement Company4.47%$1.0650.72%
3114.TWOHowteh Technology Co., Ltd.4.47%$1.1951.28%
CCEPCoca-Cola Europacific Partners PLC4.47%$3.9457.53%
CMCanadian Imperial Bank of Commerce4.47%$4.1147.39%
QIIK.QAQatar International Islamic Bank (Q.P.S.C)4.47%$0.5158.75%
1515.HKChina Resources Medical Holdings Company Limited4.46%$0.1423.71%