DDM Analysis: BJTM.JK

Valuation Snapshot

Stable Growth	$1,366.73 - $2,553.52	$1,851.05
Multi-Stage	$1,962.25 - $2,150.79	$2,054.74
Blended Fair Value	$1,952.89
Current Price	$500.00
Upside	290.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.61%	3.03%	54.39	53.09	52.11	48.85	48.20	45.54	43.98	43.44	42.72	41.59
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	273,692.80	171,058.00	102,634.80
Cash Retained (M)	546,966.00	546,966.00	546,966.00
(-) Cash Required (M)	-273,692.80	-171,058.00	-102,634.80
(=) Excess Retained (M)	273,273.20	375,908.00	444,331.20
(/) Shares Outstanding (M)	15,015.50	15,015.50	15,015.50
(=) Excess Retained per Share	18.20	25.03	29.59
LTM Dividend per Share	54.71	54.71	54.71
(+) Excess Retained per Share	18.20	25.03	29.59
(=) Adjusted Dividend	72.91	79.74	84.30
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.61%	2.61%	3.61%
Fair Value	$1,366.73	$1,851.05	$2,553.52
Upside / Downside	173.35%	270.21%	410.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,368,464.00	1,404,233.20	1,440,937.35	1,478,600.88	1,517,248.87	1,556,907.04	1,603,614.25
Payout Ratio	60.03%	66.02%	72.02%	78.01%	84.01%	90.00%	92.50%
Projected Dividends (M)	821,498.00	927,138.37	1,037,739.99	1,153,490.04	1,274,582.09	1,401,216.34	1,483,343.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.61%	2.61%	3.61%
Year 1 PV (M)	857,763.69	866,205.09	874,646.50
Year 2 PV (M)	888,249.05	905,817.92	923,558.84
Year 3 PV (M)	913,446.57	940,681.02	968,451.49
Year 4 PV (M)	933,813.65	971,119.17	1,009,531.43
Year 5 PV (M)	949,774.92	997,438.40	1,046,996.51
PV of Terminal Value (M)	24,921,056.09	26,171,693.64	27,472,044.29
Equity Value (M)	29,464,103.97	30,852,955.24	32,295,229.06
Shares Outstanding (M)	15,015.50	15,015.50	15,015.50
Fair Value	$1,962.25	$2,054.74	$2,150.79
Upside / Downside	292.45%	310.95%	330.16%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

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

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener