Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Jaya Konstruksi Manggala Pratama Tbk (JKON.JK)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$53.43 - $78.27$65.40
Multi-Stage$141.27 - $155.79$148.38
Blended Fair Value$106.89
Current Price$88.00
Upside21.47%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.39%0.12%4.253.000.000.032.403.605.806.404.504.30
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)23,337.3714,585.868,751.51
Cash Retained (M)63,684.1663,684.1663,684.16
(-) Cash Required (M)-23,337.37-14,585.86-8,751.51
(=) Excess Retained (M)40,346.7949,098.3154,932.65
(/) Shares Outstanding (M)16,308.5216,308.5216,308.52
(=) Excess Retained per Share2.473.013.37
LTM Dividend per Share3.253.253.25
(+) Excess Retained per Share2.473.013.37
(=) Adjusted Dividend5.726.266.62
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate-3.95%-2.95%-1.95%
Fair Value$53.43$65.40$78.27
Upside / Downside-39.29%-25.68%-11.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)116,686.85113,248.77109,911.98106,673.51103,530.46100,480.02103,494.42
Payout Ratio45.42%54.34%63.25%72.17%81.08%90.00%92.50%
Projected Dividends (M)53,002.6961,537.5869,523.5276,985.4383,947.2690,432.0295,732.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.34%6.34%6.34%
Growth Rate-3.95%-2.95%-1.95%
Year 1 PV (M)57,269.9557,866.1858,462.41
Year 2 PV (M)60,214.9661,475.2762,748.63
Year 3 PV (M)62,053.6864,012.0366,011.15
Year 4 PV (M)62,972.6565,636.2868,383.53
Year 5 PV (M)63,132.6466,488.1169,984.76
PV of Terminal Value (M)1,998,203.342,104,406.812,215,078.76
Equity Value (M)2,303,847.222,419,884.682,540,669.23
Shares Outstanding (M)16,308.5216,308.5216,308.52
Fair Value$141.27$148.38$155.79
Upside / Downside60.53%68.62%77.03%

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%