Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Jembo Cable Company Tbk (JECC.JK)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$3,027.23 - $6,823.59$4,391.17
Multi-Stage$12,912.58 - $14,272.42$13,578.84
Blended Fair Value$8,985.01
Current Price$1,055.00
Upside751.66%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.38%0.00%50.0020.000.000.000.0059.3736.46120.0037.0412.00
YoY Growth--150.00%0.00%0.00%0.00%-100.00%62.82%-69.62%223.99%208.65%0.00%
Dividend Yield--5.68%2.99%0.00%0.00%0.00%4.24%2.85%10.91%2.65%2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)122,505.14
(-) Cash Dividends Paid (M)7,480.00
(=) Cash Retained (M)115,025.14
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,501.0315,313.149,187.89
Cash Retained (M)115,025.14115,025.14115,025.14
(-) Cash Required (M)-24,501.03-15,313.14-9,187.89
(=) Excess Retained (M)90,524.1199,711.99105,837.25
(/) Shares Outstanding (M)756.00756.00756.00
(=) Excess Retained per Share119.74131.89140.00
LTM Dividend per Share9.899.899.89
(+) Excess Retained per Share119.74131.89140.00
(=) Adjusted Dividend129.64141.79149.89
WACC / Discount Rate2.20%2.20%2.20%
Growth Rate-2.00%-1.00%0.00%
Fair Value$3,027.23$4,391.17$6,823.59
Upside / Downside186.94%316.22%546.79%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)122,505.14121,280.09120,067.28118,866.61117,677.95116,501.17119,996.20
Payout Ratio6.11%22.88%39.66%56.44%73.22%90.00%92.50%
Projected Dividends (M)7,480.0027,754.5847,622.9167,091.1186,165.17104,851.05110,996.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.20%2.20%2.20%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)26,883.6927,158.0127,432.33
Year 2 PV (M)44,681.1545,597.6746,523.48
Year 3 PV (M)60,971.6062,857.1964,781.26
Year 4 PV (M)75,848.7878,992.3682,232.66
Year 5 PV (M)89,401.3094,056.6498,903.91
PV of Terminal Value (M)9,464,121.379,956,940.1210,470,078.13
Equity Value (M)9,761,907.8910,265,601.9810,789,951.77
Shares Outstanding (M)756.00756.00756.00
Fair Value$12,912.58$13,578.84$14,272.42
Upside / Downside1,123.94%1,187.09%1,252.84%

High-Yield Dividend Screener

« Prev Page 7 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PLYMPlymouth Industrial REIT, Inc.4.80%$1.0549.94%
SAFTSafety Insurance Group, Inc.4.80%$3.6361.47%
CETCentral Securities Corp.4.79%$2.4313.87%
GBLIGlobal Indemnity Group, LLC4.79%$1.3870.11%
JANIXJanus Henderson Triton Fund Class D4.79%$1.2767.95%
MITNAG Mortgage Investment Trust, Inc. 9.500% Senior Notes due 20294.77%$1.2175.90%
PRUPrudential Financial, Inc.4.77%$5.4373.37%
IFAFXThe Income Fund of America, Class F-1 Shares4.76%$1.2433.91%
AMECXAmerican Funds The Income Fund of America Class A4.74%$1.2433.91%
UMPQUmpqua Holdings Corporation4.74%$0.8454.13%
NFBKNorthfield Bancorp, Inc.4.73%$0.5454.01%
SBSISouthside Bancshares, Inc.4.72%$1.4462.24%
TNLTravel + Leisure Co.4.72%$3.4054.99%
AIRCApartment Income REIT Corp.4.68%$1.8341.27%
SONSonoco Products Company4.68%$2.0832.95%
OFLXOmega Flex, Inc.4.67%$1.3685.30%
FTAIOFTAI Aviation Ltd.4.65%$1.1825.22%
WDWalker & Dunlop, Inc.4.65%$2.7379.29%
0J2Z.LHA Sustainable Infrastructure Capital, Inc.4.63%$1.4766.70%
FLMNFalcon Minerals Corporation4.63%$0.3681.83%
GSRMGSR II Meteora Acquisition Corp.4.62%$0.1532.94%
FBFWXAmerican Funds Retirement Income Portfolio - Moderate Class F-14.61%$0.6379.77%
GPSThe Gap, Inc.4.61%$0.9341.48%
QUADQuad/Graphics, Inc.4.61%$0.2764.56%
BMYBristol-Myers Squibb Company4.59%$2.4582.81%
WTBAWest Bancorporation, Inc.4.56%$0.9952.39%
SCPLSciPlay Corporation4.55%$1.0417.40%
OLPOne Liberty Properties, Inc.4.53%$0.9257.61%
RWAYLRunway Growth Finance Corp. - 74.53%$1.1475.51%
INSWInternational Seaways, Inc.4.52%$2.1248.43%
RWAYZRunway Growth Finance Corp. 8.00% Notes due 20274.52%$1.1475.51%
DDominion Energy, Inc.4.48%$2.6597.13%
TGTTarget Corporation4.48%$4.5054.48%
COLBColumbia Banking System, Inc.4.47%$1.2662.95%
DFPAXBNY Mellon Diversified International Fund Class A4.46%$0.4556.12%
KEYKeyCorp4.46%$0.9495.81%
RPTIXT. Rowe Price Mid-Cap Growth Fund4.46%$4.3859.54%
CGBDCarlyle Secured Lending, Inc.4.45%$0.5655.08%
NEWTPNewtekOne, Inc. Depositary Shares, Non-Cumulative Perpetual Preferred Stock, Series B4.44%$1.0244.14%
PFCPremier Financial Corp.4.43%$1.2468.07%
BFCBank First Corporation4.40%$5.3073.82%
DUKDuke Energy Corporation4.40%$5.1780.55%
0L77.LSkyworks Solutions, Inc.4.37%$2.7990.67%
ESCAEscalade, Incorporated4.35%$0.6065.28%
DINOHF Sinclair Corporation4.34%$2.0396.43%
LBAILakeland Bancorp, Inc.4.34%$0.5844.96%
CVXChevron Corporation4.32%$6.7495.36%
CVBFCVB Financial Corp.4.31%$0.8154.32%
HTBKHeritage Commerce Corp4.30%$0.5273.66%
EQREquity Residential4.28%$2.6689.76%