DDM Analysis: EMTK.JK

Valuation Snapshot

Stable Growth	$1,444.62 - $2,750.67	$1,970.72
Multi-Stage	$1,288.26 - $1,405.56	$1,345.85
Blended Fair Value	$1,658.29
Current Price	$484.00
Upside	242.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.77%	-3.39%	8.73	7.23	6.14	0.04	0.00	5.23	7.00	9.16	14.08	47.40
YoY Growth	-	-	20.79%	17.75%	17,347.96%	0.00%	-100.00%	-25.25%	-23.58%	-34.92%	-70.30%	284.71%
Dividend Yield	-	-	1.60%	1.65%	0.78%	0.00%	0.00%	1.05%	0.86%	1.07%	1.60%	5.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,545,680.85
(-) Cash Dividends Paid (M)	2,687,775.59
(=) Cash Retained (M)	2,857,905.26

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,109,136.17	693,210.11	415,926.06
Cash Retained (M)	2,857,905.26	2,857,905.26	2,857,905.26
(-) Cash Required (M)	-1,109,136.17	-693,210.11	-415,926.06
(=) Excess Retained (M)	1,748,769.09	2,164,695.15	2,441,979.19
(/) Shares Outstanding (M)	61,152.37	61,152.37	61,152.37
(=) Excess Retained per Share	28.60	35.40	39.93
LTM Dividend per Share	43.95	43.95	43.95
(+) Excess Retained per Share	28.60	35.40	39.93
(=) Adjusted Dividend	72.55	79.35	83.88
WACC / Discount Rate	9.74%	9.74%	9.74%
Growth Rate	4.49%	5.49%	6.49%
Fair Value	$1,444.62	$1,970.72	$2,750.67
Upside / Downside	198.48%	307.17%	468.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,545,680.85	5,850,225.32	6,171,494.05	6,510,405.44	6,867,928.36	7,245,084.88	7,462,437.42
Payout Ratio	48.47%	56.77%	65.08%	73.39%	81.69%	90.00%	92.50%
Projected Dividends (M)	2,687,775.59	3,321,341.71	4,016,387.59	4,777,754.96	5,610,631.92	6,520,576.39	6,902,754.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.74%	9.74%	9.74%
Growth Rate	4.49%	5.49%	6.49%
Year 1 PV (M)	2,997,888.64	3,026,578.89	3,055,269.14
Year 2 PV (M)	3,272,197.37	3,335,127.90	3,398,657.83
Year 3 PV (M)	3,513,416.88	3,615,257.10	3,719,046.52
Year 4 PV (M)	3,724,084.50	3,868,704.28	4,017,495.79
Year 5 PV (M)	3,906,570.56	4,097,115.26	4,295,023.58
PV of Terminal Value (M)	61,365,955.36	64,359,106.77	67,467,929.06
Equity Value (M)	78,780,113.31	82,301,890.19	85,953,421.93
Shares Outstanding (M)	61,152.37	61,152.37	61,152.37
Fair Value	$1,288.26	$1,345.85	$1,405.56
Upside / Downside	166.17%	178.07%	190.41%

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

Mode

Ticker

Industry

Sector

PT Elang Mahkota Teknologi Tbk (EMTK.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener