Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Ticker

Industry

Sector

PT Jasa Marga (Persero) Tbk (JSMR.JK)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$13,848.79 - $42,343.00$22,077.19
Multi-Stage$14,824.62 - $16,250.89$15,524.39
Blended Fair Value$18,800.79
Current Price$3,480.00
Upside440.25%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.17%-2.31%58.5676.480.020.0015.2145.5260.6378.0940.4167.68
YoY Growth---23.44%374,970.27%0.00%-100.00%-66.60%-24.92%-22.36%93.26%-40.29%-8.55%
Dividend Yield--1.47%1.35%0.00%0.00%0.38%1.79%1.03%1.71%0.87%1.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,963,713.00
(-) Cash Dividends Paid (M)1,863,914.00
(=) Cash Retained (M)2,099,799.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)792,742.60495,464.13297,278.48
Cash Retained (M)2,099,799.002,099,799.002,099,799.00
(-) Cash Required (M)-792,742.60-495,464.13-297,278.48
(=) Excess Retained (M)1,307,056.401,604,334.881,802,520.53
(/) Shares Outstanding (M)7,257.877,257.877,257.87
(=) Excess Retained per Share180.09221.05248.35
LTM Dividend per Share256.81256.81256.81
(+) Excess Retained per Share180.09221.05248.35
(=) Adjusted Dividend436.90477.86505.17
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate3.17%4.17%5.17%
Fair Value$13,848.79$22,077.19$42,343.00
Upside / Downside297.95%534.40%1,116.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,963,713.004,128,822.794,300,810.284,479,961.984,666,576.294,860,964.095,006,793.01
Payout Ratio47.02%55.62%64.21%72.81%81.40%90.00%92.50%
Projected Dividends (M)1,863,914.002,296,432.872,761,750.983,261,850.353,798,821.244,374,867.684,631,283.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate3.17%4.17%5.17%
Year 1 PV (M)2,137,176.012,157,892.002,178,607.99
Year 2 PV (M)2,391,980.252,438,576.692,485,622.62
Year 3 PV (M)2,629,200.122,706,399.382,785,095.20
Year 4 PV (M)2,849,672.852,961,779.083,077,160.92
Year 5 PV (M)3,054,200.943,205,122.823,361,952.79
PV of Terminal Value (M)94,532,953.4199,204,254.31104,058,420.89
Equity Value (M)107,595,183.58112,674,024.28117,946,860.42
Shares Outstanding (M)7,257.877,257.877,257.87
Fair Value$14,824.62$15,524.39$16,250.89
Upside / Downside325.99%346.10%366.98%

High-Yield Dividend Screener

« Prev Page 66 of 151 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
4151.TKyowa Kirin Co., Ltd.2.30%$58.2379.35%
6526.TSocionext Inc.2.30%$50.3588.64%
8876.TRelo Group, Inc.2.30%$39.4530.35%
8923.TTosei Corporation2.30%$39.4827.05%
CAV1V.HECaverion Oyj2.30%$0.2033.17%
REJL-B.STRejlers AB (publ)2.30%$4.4146.32%
000739.SZApeloa Pharmaceutical Co.,Ltd2.29%$0.3749.76%
0103.HKShougang Century Holdings Limited2.29%$0.0736.62%
016880.KSWoongjin Co., Ltd.2.29%$51.874.40%
0N0B.LWallenius Wilhelmsen ASA2.29%$2.3188.32%
4090.SRTaiba Investments Co.2.29%$0.7550.33%
4322.SRRetal Urban Development Company2.29%$0.2747.98%
DITTO-R.BKDitto (Thailand) Public Company Limited2.29%$0.2531.94%
INDIAMART.BOIndiaMART InterMESH Limited2.29%$49.7955.81%
Q0F.SIIHH Healthcare Berhad2.29%$0.0624.43%
600531.SSHenan Yuguang Gold&Lead Co.,Ltd.2.28%$0.2736.36%
605258.SSJiangsu Xiehe Electronic Co.,Ltd.2.28%$0.7190.23%
9580.SRAl Rashid Industrial Co.2.28%$1.1217.64%
LEMON.HELemonsoft Oyj2.28%$0.1460.80%
NIL-B.STNilörngruppen AB2.28%$1.5028.94%
RAA.DERational AG2.28%$15.0066.90%
002612.SZLancy Co., Ltd.2.27%$0.4619.77%
0S9E.LExtendicare Inc.2.27%$0.4748.82%
1717.HKAusnutria Dairy Corporation Ltd2.27%$0.0525.74%
300898.SZPanda Dairy Corporation2.27%$0.6178.87%
6326.TKubota Corporation2.27%$50.2932.77%
ANN.AXAnsell Limited2.27%$0.8065.03%
KMP-UN.TOKillam Apartment REIT2.27%$0.378.57%
024900.KSDY DEOKYANG Co.,Ltd.2.26%$49.0019.20%
2204.TNakamuraya Co., Ltd.2.26%$69.4851.40%
688389.SSShenzhen Lifotronic Technology Co., Ltd.2.26%$0.2950.03%
ACNAccenture plc2.26%$5.8748.14%
002949.SZShenzhen Capol International & Associatesco., Ltd2.25%$0.3581.66%
082640.KSTong Yang Life Insurance Co., Ltd.2.25%$144.0813.49%
178920.KSPI Advanced Materials Co., Ltd.2.25%$350.0636.50%
4708.TRelia, Inc.2.25%$32.9349.64%
600335.SSSinomach Automobile Co., Ltd.2.25%$0.1548.99%
603087.SSGan & Lee Pharmaceuticals.2.25%$1.5397.20%
6703.TOki Electric Industry Co., Ltd.2.25%$44.7536.33%
9556.SRNofoth Food Products Company2.25%$0.2331.29%
9828.TGenki Global Dining Concepts Corp2.25%$70.0025.83%
L3H.FShell plc2.25%$1.4458.25%
LLYC.MCLlorente & Cuenca, S.A.2.25%$0.1622.13%
PECOS.BOPecos Hotels and Pubs Limited2.25%$6.5032.07%
PTSP.JKPT Pioneerindo Gourmet International Tbk2.25%$22.7326.81%
006890.KSTaekyung Chemical Co., Ltd.2.24%$179.5129.43%
600426.SSShandong Hualu-Hengsheng Chemical Co., Ltd.2.24%$0.7046.22%
601918.SSChina Coal Xinji Energy Co.,Ltd2.24%$0.1518.77%
7547.TWOIntumit Inc.2.24%$1.2840.76%
7984.TKokuyo Co., Ltd.2.24%$19.6244.02%