Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Jasa Marga (Persero) Tbk (JSMR.JK)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$13,850.66 - $42,357.85$22,081.49
Multi-Stage$14,826.59 - $16,253.05$15,526.45
Blended Fair Value$18,803.97
Current Price$3,480.00
Upside440.34%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.17%-2.31%58.5676.480.020.0015.2145.5260.6378.0940.4167.68
YoY Growth---23.44%374,970.27%0.00%-100.00%-66.60%-24.92%-22.36%93.26%-40.29%-8.55%
Dividend Yield--1.47%1.35%0.00%0.00%0.38%1.79%1.03%1.71%0.87%1.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,963,713.00
(-) Cash Dividends Paid (M)1,863,914.00
(=) Cash Retained (M)2,099,799.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)792,742.60495,464.13297,278.48
Cash Retained (M)2,099,799.002,099,799.002,099,799.00
(-) Cash Required (M)-792,742.60-495,464.13-297,278.48
(=) Excess Retained (M)1,307,056.401,604,334.881,802,520.53
(/) Shares Outstanding (M)7,257.877,257.877,257.87
(=) Excess Retained per Share180.09221.05248.35
LTM Dividend per Share256.81256.81256.81
(+) Excess Retained per Share180.09221.05248.35
(=) Adjusted Dividend436.90477.86505.17
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate3.17%4.17%5.17%
Fair Value$13,850.66$22,081.49$42,357.85
Upside / Downside298.01%534.53%1,117.18%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,963,713.004,128,822.794,300,810.284,479,961.984,666,576.294,860,964.095,006,793.01
Payout Ratio47.02%55.62%64.21%72.81%81.40%90.00%92.50%
Projected Dividends (M)1,863,914.002,296,432.872,761,750.983,261,850.353,798,821.244,374,867.684,631,283.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate3.17%4.17%5.17%
Year 1 PV (M)2,137,184.852,157,900.922,178,616.99
Year 2 PV (M)2,392,000.022,438,596.842,485,643.16
Year 3 PV (M)2,629,232.712,706,432.932,785,129.73
Year 4 PV (M)2,849,719.952,961,828.033,077,211.78
Year 5 PV (M)3,054,264.033,205,189.043,362,022.25
PV of Terminal Value (M)94,547,061.6399,219,059.68104,073,950.71
Equity Value (M)107,609,463.18112,689,007.44117,962,574.61
Shares Outstanding (M)7,257.877,257.877,257.87
Fair Value$14,826.59$15,526.45$16,253.05
Upside / Downside326.05%346.16%367.04%

High-Yield Dividend Screener

« Prev Page 51 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
032560.KSHwang Kum Steel & Technology Co., Ltd3.18%$186.8216.67%
036800.KQNice Information & Telecommunication, Inc.3.18%$810.0915.68%
0E9V.LEnergiekontor AG3.18%$1.1915.28%
0OG6.LSéché Environnement S.A.3.18%$2.3123.47%
BISI.JKPT BISI International Tbk3.18%$28.0058.11%
ESSITY-A.STEssity AB (publ)3.18%$8.3146.35%
WDP.BRWarehouses De Pauw3.18%$0.7043.49%
002030.KSAsia Holdings Co., Ltd.3.17%$10,332.5636.76%
002532.SZTianshan Aluminum Group Co., Ltd.3.17%$0.5150.09%
012280.KSYeong Hwa Metal Co., Ltd.3.17%$30.0812.47%
0QOB.LAutoneum Holding AG3.17%$5.3138.94%
0RV0.LReply S.p.A.3.17%$3.1542.92%
8174.TNippon Gas Co., Ltd.3.17%$94.1480.69%
PTMP.JKPT Mitra Pack Tbk3.17%$2.6677.22%
QGTS.QAQatar Gas Transport Company Limited (Nakilat) (QPSC)3.17%$0.1447.21%
YKBNK.ISYapi ve Kredi Bankasi A.S.3.17%$1.2122.97%
003200.KSIlshin Spinning Co.,Ltd3.16%$378.1131.94%
092730.KQNeoPharm Co. Ltd.3.16%$600.6333.76%
EALT3.SAElectro Aço Altona S.A.3.16%$0.469.60%
028670.KSPan Ocean Co., Ltd.3.15%$119.6221.90%
1508.HKChina Reinsurance (Group) Corporation3.15%$0.0611.64%
2945.TWSimple Mart Retail Co., Ltd.3.15%$1.2058.50%
3167.TTOKAI Holdings Corporation3.15%$34.0942.72%
ACLN.SWAccelleron Industries AG3.15%$1.9453.11%
ALWEC.PAWe.Connect S.A.3.15%$0.7711.96%
PWH.AXPWR Holdings Limited3.15%$0.2572.35%
603115.SSNantong Haixing Electronics Co., Ltd.3.14%$0.5970.53%
603730.SSShanghai Daimay Automotive Interior Co., Ltd3.14%$0.2794.69%
6459.TDaiwa Industries Ltd.3.14%$49.9046.32%
7849.TStarts Publishing Corporation3.14%$119.6231.71%
KDH.BKThonburi Medical Centre Public Company Limited3.14%$2.5432.51%
OISHI.BKOishi Group Public Company Limited3.14%$1.6048.61%
TAALA.HETaaleri Oyj3.14%$0.2433.28%
WIE.VIWienerberger AG3.14%$0.9555.36%
2645.TWEvergreen Aviation Technologies Corporation3.13%$4.4985.07%
4561.TWOKenturn Nano. Tec. Co., Ltd.3.13%$1.0196.50%
601330.SSDynagreen Environmental Protection Group Co., Ltd.3.13%$0.2141.43%
603939.SSYifeng Pharmacy Chain Co., Ltd.3.13%$0.6850.18%
6287.TSato Holdings Corporation3.13%$75.1834.02%
EUCA3.SAEucatex S.A. Indústria e Comércio3.13%$0.6521.57%
MAIRE.MIMaire Tecnimont S.p.A.3.13%$0.4157.25%
MI-UN.TOMinto Apartment Real Estate Investment Trust3.13%$0.4335.25%
100120.KQVieworks Co., Ltd.3.12%$614.2427.04%
601200.SSShanghai Environment Group Co., Ltd3.12%$0.2556.81%
9611.SRArabian United Float Glass Company3.12%$1.0025.86%
000933.SZHenan Shenhuo Coal Industary and Electricity Power Corporation Limited Class A3.11%$0.8544.77%
2402.TWIchia Technologies, Inc.3.11%$1.9778.30%
600352.SSZhejiang Longsheng Group Co.,Ltd3.11%$0.3352.01%
600529.SSShandong Pharmaceutical Glass Co., Ltd3.11%$0.6253.78%
6416.TWCASwell Inc.3.11%$2.8067.49%