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 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

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