DDM Analysis: JKON.JK

Valuation Snapshot

Stable Growth	$32.46 - $43.44	$38.12
Multi-Stage	$45.92 - $50.19	$48.02
Blended Fair Value	$43.07
Current Price	$88.00
Upside	-51.06%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.39%	0.12%	4.25	3.00	0.00	0.03	2.40	3.60	5.80	6.40	4.50	4.30
YoY Growth	-	-	41.67%	929,336.93%	-98.83%	-98.85%	-33.30%	-37.96%	-9.37%	42.22%	4.65%	2.38%
Dividend Yield	-	-	6.07%	3.16%	0.00%	0.03%	1.17%	0.87%	1.71%	1.22%	0.75%	0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	116,686.85
(-) Cash Dividends Paid (M)	53,002.69
(=) Cash Retained (M)	63,684.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,337.37	14,585.86	8,751.51
Cash Retained (M)	63,684.16	63,684.16	63,684.16
(-) Cash Required (M)	-23,337.37	-14,585.86	-8,751.51
(=) Excess Retained (M)	40,346.79	49,098.31	54,932.65
(/) Shares Outstanding (M)	16,308.52	16,308.52	16,308.52
(=) Excess Retained per Share	2.47	3.01	3.37
LTM Dividend per Share	3.25	3.25	3.25
(+) Excess Retained per Share	2.47	3.01	3.37
(=) Adjusted Dividend	5.72	6.26	6.62
WACC / Discount Rate	12.99%	12.99%	12.99%
Growth Rate	-3.95%	-2.95%	-1.95%
Fair Value	$32.46	$38.12	$43.44
Upside / Downside	-63.11%	-56.68%	-50.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	116,686.85	113,248.77	109,911.98	106,673.51	103,530.46	100,480.02	103,494.42
Payout Ratio	45.42%	54.34%	63.25%	72.17%	81.08%	90.00%	92.50%
Projected Dividends (M)	53,002.69	61,537.58	69,523.52	76,985.43	83,947.26	90,432.02	95,732.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.99%	12.99%	12.99%
Growth Rate	-3.95%	-2.95%	-1.95%
Year 1 PV (M)	53,900.69	54,461.84	55,022.99
Year 2 PV (M)	53,338.33	54,454.71	55,582.65
Year 3 PV (M)	51,733.29	53,365.93	55,032.57
Year 4 PV (M)	49,410.80	51,500.80	53,656.40
Year 5 PV (M)	46,622.06	49,100.00	51,682.19
PV of Terminal Value (M)	493,935.58	520,188.00	547,544.98
Equity Value (M)	748,940.74	783,071.27	818,521.78
Shares Outstanding (M)	16,308.52	16,308.52	16,308.52
Fair Value	$45.92	$48.02	$50.19
Upside / Downside	-47.81%	-45.44%	-42.97%

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 Jaya Konstruksi Manggala Pratama Tbk (JKON.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener