DDM Analysis: JPFA.JK

Valuation Snapshot

Stable Growth	$29,914.82 - $57,030.03	$53,445.49
Multi-Stage	$8,976.62 - $9,823.32	$9,392.20
Blended Fair Value	$31,418.85
Current Price	$1,960.00
Upside	1,503.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.11%	22.64%	70.43	49.97	62.35	42.05	22.22	54.89	99.41	46.09	20.61	0.00
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	666,877.60	416,798.50	250,079.10
Cash Retained (M)	1,701,514.00	1,701,514.00	1,701,514.00
(-) Cash Required (M)	-666,877.60	-416,798.50	-250,079.10
(=) Excess Retained (M)	1,034,636.40	1,284,715.50	1,451,434.90
(/) Shares Outstanding (M)	11,627.67	11,627.67	11,627.67
(=) Excess Retained per Share	88.98	110.49	124.83
LTM Dividend per Share	140.43	140.43	140.43
(+) Excess Retained per Share	88.98	110.49	124.83
(=) Adjusted Dividend	229.41	250.92	265.26
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$29,914.82	$53,445.49	$57,030.03
Upside / Downside	1,426.27%	2,626.81%	2,809.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,334,388.00	3,551,123.22	3,781,946.23	4,027,772.73	4,289,577.96	4,568,400.53	4,705,452.55
Payout Ratio	48.97%	57.18%	65.38%	73.59%	81.79%	90.00%	92.50%
Projected Dividends (M)	1,632,874.00	2,030,410.83	2,472,728.55	2,963,969.09	3,508,623.62	4,111,560.48	4,352,543.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,891,979.84	1,909,913.30	1,927,846.75
Year 2 PV (M)	2,147,047.29	2,187,942.51	2,229,223.53
Year 3 PV (M)	2,398,122.81	2,466,964.30	2,537,110.80
Year 4 PV (M)	2,645,252.40	2,746,981.34	2,851,616.60
Year 5 PV (M)	2,888,481.56	3,027,996.30	3,172,850.59
PV of Terminal Value (M)	92,406,327.65	96,869,587.83	101,503,667.48
Equity Value (M)	104,377,211.54	109,209,385.57	114,222,315.77
Shares Outstanding (M)	11,627.67	11,627.67	11,627.67
Fair Value	$8,976.62	$9,392.20	$9,823.32
Upside / Downside	357.99%	379.19%	401.19%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Japfa Comfeed Indonesia Tbk (JPFA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener