Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Pembangunan Jaya Ancol Tbk (PJAA.JK)

Company Dividend Discount ModelIndustry: LeisureSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$474.11 - $655.71$565.41
Multi-Stage$1,310.03 - $1,449.26$1,378.20
Blended Fair Value$971.81
Current Price$474.00
Upside105.02%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-9.60%-4.99%32.0029.000.001.800.0053.0052.0031.0069.0065.00
YoY Growth--10.34%0.00%-100.00%0.00%-100.00%1.92%67.74%-55.07%6.15%21.72%
Dividend Yield--6.34%3.28%0.00%0.34%0.00%12.16%3.82%2.21%3.92%3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)139,660.00
(-) Cash Dividends Paid (M)38,400.00
(=) Cash Retained (M)101,260.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)27,932.0017,457.5010,474.50
Cash Retained (M)101,260.00101,260.00101,260.00
(-) Cash Required (M)-27,932.00-17,457.50-10,474.50
(=) Excess Retained (M)73,328.0083,802.5090,785.50
(/) Shares Outstanding (M)1,600.001,600.001,600.00
(=) Excess Retained per Share45.8352.3856.74
LTM Dividend per Share24.0024.0024.00
(+) Excess Retained per Share45.8352.3856.74
(=) Adjusted Dividend69.8376.3880.74
WACC / Discount Rate6.71%6.71%6.71%
Growth Rate-6.99%-5.99%-4.99%
Fair Value$474.11$565.41$655.71
Upside / Downside0.02%19.28%38.34%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)139,660.00131,291.79123,424.98116,029.54109,077.23102,541.49105,617.73
Payout Ratio27.50%40.00%52.50%65.00%77.50%90.00%92.50%
Projected Dividends (M)38,400.0052,511.8364,794.6775,417.0484,533.8492,287.3497,696.40

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.71%6.71%6.71%
Growth Rate-6.99%-5.99%-4.99%
Year 1 PV (M)48,687.7849,211.2649,734.74
Year 2 PV (M)55,701.2556,905.4758,122.55
Year 3 PV (M)60,111.5762,071.4064,073.38
Year 4 PV (M)62,471.5165,201.8668,020.75
Year 5 PV (M)63,234.8466,708.1570,332.44
PV of Terminal Value (M)1,805,833.901,905,023.342,008,524.24
Equity Value (M)2,096,040.852,205,121.482,318,808.10
Shares Outstanding (M)1,600.001,600.001,600.00
Fair Value$1,310.03$1,378.20$1,449.26
Upside / Downside176.38%190.76%205.75%

High-Yield Dividend Screener

« Prev Page 52 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PRN.AXPerenti Limited3.11%$0.0939.25%
S11.BKS 11 Group Public Company Limited3.11%$0.1017.73%
SPKSJF.COSparekassen Sjælland-Fyn A/S3.11%$11.8230.81%
0QQT.LEdisun Power Europe AG3.10%$1.618.38%
117580.KSDaesung Energy Co., Ltd.3.10%$248.5825.96%
5851.TRyobi Limited3.10%$84.8741.68%
601952.SSJiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.3.10%$0.2867.42%
7242.TKYB Corporation3.10%$138.5423.69%
8206.KLEco World Development Group Berhad3.10%$0.0755.27%
EGR1T.TLEnefit Green AS3.10%$0.1147.44%
ROU.BRRoularta Media Group N.V.3.10%$0.3763.60%
021240.KSCOWAY Co., Ltd.3.09%$2,641.4332.91%
032830.KSSamsung Life Insurance Co., Ltd.3.09%$4,826.3739.72%
4809.TParaca Inc.3.09%$62.8332.24%
ACKB.BRAckermans & Van Haaren N.V.3.09%$7.1924.51%
BRCR11.SAFundo de Investimento Imobiliário - FII BTG Pactual Corporate Office Fund3.09%$1.4381.27%
ICLICL Group Ltd3.09%$0.1862.52%
LPP.WALPP S.A.3.09%$654.9267.31%
MINT-R.BKMinor International Public Company Limited3.09%$0.7558.46%
SSMS.JKPT Sawit Sumbermas Sarana Tbk.3.09%$47.9037.66%
TKNO4.SATekno S.A. Indústria e Comércio3.09%$6.2852.08%
002772.SZTianshui Zhongxing Bio-technology Co.,Ltd.3.08%$0.4569.10%
008490.KSSuheung Co., Ltd.3.08%$663.1317.93%
015750.KQSungwoo Hitech Co., Ltd.3.08%$209.439.11%
0KIZ.LNew Wave Group AB (publ)3.08%$3.5056.51%
3696.TCeres Inc.3.08%$59.8629.20%
9535.SRLadun Investment Company3.08%$0.0833.54%
BAMNB.ASKoninklijke BAM Groep nv3.08%$0.3026.44%
002500.SZShanxi Securities Co., Ltd.3.07%$0.1872.43%
1734.TWSinphar Pharmaceutical Co.,Ltd.3.07%$0.9454.13%
603035.SSJiangsu Changshu Automotive Trim Group Co., Ltd.3.07%$0.4744.81%
688029.SSMicro-Tech (Nanjing) Co., Ltd.3.07%$2.5076.50%
9622.SRShmoh Almadi Co.3.07%$0.2753.61%
4423.TARTERIA Networks Corporation3.06%$60.5352.12%
COH.AXCochlear Limited3.06%$7.9970.26%
GEBKA.ATGeneral Commercial & Industrial S.A.3.06%$0.0862.96%
KAT.AXKatana Capital Limited3.06%$0.0426.99%
KBSPIF.BKKhonburi Sugar Power Plant Infrastructure Fund3.06%$0.2519.88%
002001.SZZhejiang NHU Company Ltd.3.05%$0.7732.74%
008560.KSMeritz Securities Co., Ltd.3.05%$185.9714.12%
0826.HKTiangong International Company Limited3.05%$0.1037.07%
339770.KSKyochon Food&Beverage Co., Ltd.3.05%$130.8548.67%
600511.SSChina National Medicines Corporation Ltd.3.05%$0.8832.88%
6902.TDENSO Corporation3.05%$65.9045.39%
BGRIM-R.BKB.Grimm Power Public Company Limited3.05%$0.4356.94%
CSMG3.SACompanhia de Saneamento de Minas Gerais3.05%$1.3337.21%
PIHLIS.HEPihlajalinna Oyj3.05%$0.4424.32%
0EXG.ILJerónimo Martins, SGPS, S.A.3.04%$0.6263.09%
0NX2.LABB Ltd3.04%$1.0543.06%
4204.TSekisui Chemical Co., Ltd.3.04%$80.0246.81%