Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Gudang Garam Tbk (GGRM.JK)

Company Dividend Discount ModelIndustry: TobaccoSector: Consumer Defensive

Valuation Snapshot

Stable Growth$5,102.57 - $7,804.79$6,365.62
Multi-Stage$11,415.80 - $12,536.69$11,965.35
Blended Fair Value$9,165.49
Current Price$13,975.00
Upside-34.42%
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$5,102.57$6,365.62$7,804.79
Upside / Downside-63.49%-54.45%-44.15%

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)887,580.29896,637.23905,694.17
Year 2 PV (M)818,860.35835,657.05852,624.27
Year 3 PV (M)755,442.86778,805.44802,644.79
Year 4 PV (M)696,920.25725,804.33755,577.09
Year 5 PV (M)642,916.14676,394.27711,252.73
PV of Terminal Value (M)18,163,290.7919,109,095.4820,093,896.34
Equity Value (M)21,965,010.6723,022,393.8124,121,689.39
Shares Outstanding (M)1,924.091,924.091,924.09
Fair Value$11,415.80$11,965.35$12,536.69
Upside / Downside-18.31%-14.38%-10.29%

High-Yield Dividend Screener

« Prev Page 44 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600583.SSOffshore Oil Engineering Co.,Ltd3.66%$0.2043.97%
601038.SSFirst Tractor Company Limited3.66%$0.5271.49%
601083.SSShanghai Jinjiang Shipping (Group) Co., Ltd.3.66%$0.4135.56%
601860.SSJiangsu Zijin Rural Commercial Bank Co.,Ltd3.66%$0.1025.05%
ENTEL.SNEmpresa Nacional de Telecomunicaciones S.A.3.66%$179.3263.27%
GGRM.JKPT Gudang Garam Tbk3.66%$500.0087.83%
GOB.DECompagnie de Saint-Gobain S.A.3.66%$3.1932.66%
HCLTECH.BOHCL Technologies Limited3.66%$60.0195.42%
LDA.MCLínea Directa Aseguradora, S.A.3.66%$0.0445.97%
QUB.AXQube Holdings Limited3.66%$0.1892.53%
RCIRogers Communications Inc.3.66%$1.3911.08%
RYRoyal Bank of Canada3.66%$6.2443.22%
VTWR.DEVantage Towers AG3.66%$1.1972.52%
2103.TWTSRC Corporation3.65%$0.5586.36%
383800.KSLX Holdings Corp.3.65%$289.9515.18%
3978.HKChina Beststudy Education Group3.65%$0.1427.04%
4952.TWGeneralplus Technology Inc.3.65%$1.2983.85%
QAL.AXQualitas Limited3.65%$0.1366.09%
300628.SZYealink Network Technology Co., Ltd.3.64%$1.3064.58%
688517.SSJinGuan Electric Co., Ltd.3.64%$0.5791.64%
CEZ.PRCEZ, a. s.3.64%$47.1187.97%
EB5.SIFirst Resources Limited3.64%$0.0840.25%
HEIJM.ASKoninklijke Heijmans N.V.3.64%$2.5236.26%
NOVN.SWNovartis AG3.64%$3.9954.32%
0631.HKSany Heavy Equipment International Holdings Company Limited3.63%$0.3138.50%
0MT8.LDrägerwerk AG & Co. KGaA3.63%$2.0031.00%
0N9Z.LEVS Broadcast Equipment S.A.3.63%$1.3426.19%
267980.KQMaeil Dairies Co., Ltd.3.63%$1,244.0920.37%
600968.SSCNOOC Energy Technology & Services Limited3.63%$0.1437.04%
AALI.JKPT Astra Agro Lestari Tbk3.63%$267.9736.41%
EKTER.ATEkter S.A.3.63%$0.1322.08%
IGM.TOIGM Financial Inc.3.63%$2.2551.57%
018670.KSSK Gas Co., Ltd.3.62%$7,934.7324.18%
0RGI.LCosmo Pharmaceuticals N.V.3.62%$3.8148.74%
101530.KSHaitai Confectionery&Foods Co.,ltd.3.62%$250.1327.55%
230360.KQEchomarketing Co.,Ltd.3.62%$503.2355.69%
SANB11.SABanco Santander (Brasil) S.A.3.62%$1.2276.05%
SBSP3.SACompanhia de Saneamento Básico do Estado de São Paulo - SABESP3.62%$4.8245.66%
000786.SZBeijing New Building Materials Public Limited Company3.61%$0.9049.35%
003013.SZGuangzhou Metro Design & Research Institute Co., Ltd.3.61%$0.5137.72%
272550.KSSamyang Packaging Corporation3.61%$482.8352.27%
300908.SZZhongjing Food Co., Ltd.3.61%$1.0081.13%
4188.TMitsubishi Chemical Group Corporation3.61%$33.0539.87%
600332.SSGuangzhou Baiyunshan Pharmaceutical Holdings Company Limited3.61%$0.9350.53%
600742.SSChangchun FAWAY Automobile Components Co.,Ltd3.61%$0.3653.61%
600928.SSBank of Xi'an Co.,Ltd.3.61%$0.1322.27%
CTD.AXCorporate Travel Management Limited3.61%$0.5847.61%
SAMTEL.BKSamart Telcoms Public Company Limited3.61%$0.1583.39%
0K9W.ILHuhtamäki Oyj3.60%$1.0756.07%
0M6I.LHeijmans N.V.3.60%$2.5236.26%