Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

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

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$13,848.81 - $42,343.19$22,077.24
Multi-Stage$14,824.65 - $16,250.92$15,524.42
Blended Fair Value$18,800.83
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$13,848.81$22,077.24$42,343.19
Upside / Downside297.95%534.40%1,116.76%

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)2,137,176.132,157,892.122,178,608.11
Year 2 PV (M)2,391,980.502,438,576.952,485,622.88
Year 3 PV (M)2,629,200.532,706,399.802,785,095.64
Year 4 PV (M)2,849,673.452,961,779.703,077,161.57
Year 5 PV (M)3,054,201.743,205,123.663,361,953.67
PV of Terminal Value (M)94,533,132.6099,204,442.36104,058,618.14
Equity Value (M)107,595,364.95112,674,214.59117,947,060.01
Shares Outstanding (M)7,257.877,257.877,257.87
Fair Value$14,824.65$15,524.42$16,250.92
Upside / Downside326.00%346.10%366.98%

High-Yield Dividend Screener

« Prev Page 71 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603556.SSHexing Electrical Co.,Ltd.2.03%$0.7437.74%
CUERVO.MXBecle, S.A.B. de C.V.2.03%$0.4216.99%
MDIA3.SAM. Dias Branco S.A. Indústria e Comércio de Alimentos2.03%$0.4824.23%
TRH1V.HETrainers' House Oyj2.03%$0.0541.72%
000065.SZNorinco International Cooperation Ltd.2.02%$0.2534.80%
001206.SZTianjin Yiyi Hygiene Products Co.,Ltd2.02%$0.6050.08%
0QND.LBachem Holding AG2.02%$1.2136.62%
300705.SZHunan Jiudian Pharmaceutical Co., Ltd.2.02%$0.3033.69%
3711.TWASE Technology Holding Co., Ltd.2.02%$5.2165.40%
600497.SSYunnan Chihong Zinc & Germanium Co., Ltd.2.02%$0.1565.03%
BMEB3.SABanco Mercantil do Brasil S.A.2.02%$1.2523.03%
COGN3.SACogna Educação S.A.2.02%$0.069.04%
CZG.PRColt CZ Group SE2.02%$15.0050.93%
PINFRA.MXPromotora y Operadora de Infraestructura, S. A. B. de C. V.2.02%$5.3312.11%
002138.SZShenzhen Sunlord Electronics Co.,Ltd.2.01%$0.7256.61%
012630.KSHDC HOLDINGS CO.,Ltd2.01%$351.076.96%
0303.HKVtech Holdings Limited2.01%$1.2497.00%
300519.SZZhejiang Xinguang Pharmaceutical Co., Ltd.2.01%$0.3082.84%
6096.TRareJob Inc.2.01%$6.4030.88%
AKRN.MEPJSC Acron2.01%$363.0128.13%
CGY.TOCalian Group Ltd.2.01%$1.1363.09%
FORUS.SNForus S.A.2.01%$46.8542.68%
INDU-A.STAB Industrivärden (publ)2.01%$8.2525.83%
002773.SZChengdu Kanghong Pharmaceutical Group Co., Ltd2.00%$0.6044.20%
004080.KSShinhung Co., Ltd2.00%$279.3556.15%
600388.SSFujian Longking Co., Ltd.2.00%$0.3342.78%
7199.TPremium Group Co., Ltd.2.00%$38.8033.41%
EVANS.BOEvans Electric Ltd.2.00%$2.5014.08%
PFV.DEPfeiffer Vacuum Technology AG2.00%$3.1699.27%
002996.SZChongqing Shunbo Aluminum Co.,Ltd.1.99%$0.1568.38%
0285.HKBYD Electronic (International) Company Limited1.99%$0.7022.65%
1948.HKUju Holding Limited1.99%$0.0823.66%
301119.SZHangzhou Zhengqiang Corporation Limited1.99%$1.0594.30%
3391.TTsuruha Holdings Inc.1.99%$57.3849.48%
3545.TWFocalTech Systems Co., Ltd.1.99%$1.0236.23%
601579.SSKuaijishan Shaoxing Rice Wine Co., Ltd.1.99%$0.4094.73%
603025.SSBeijing Dahao Technology Corp.,Ltd1.99%$0.3657.13%
603313.SSHealthcare Co., Ltd.1.99%$0.1860.06%
000554.SZSINOPEC Shandong Taishan Pectroleum CO.,LTD.1.98%$0.1338.84%
000997.SZNewland Digital Technology Co.,Ltd.1.98%$0.5650.65%
1381.HKCanvest Environmental Protection Group Company Limited1.98%$0.1012.54%
300795.SZZhejiang Meorient Commerce Exhibition Inc.1.98%$0.2765.37%
600482.SSChina Shipbuilding Industry Group Power Co., Ltd.1.98%$0.4149.72%
6005.TMiura Co., Ltd.1.98%$60.2627.67%
603197.SSShanghai Baolong Automotive Corporation1.98%$0.7361.39%
605058.SSChangzhou Aohong Electronics Co., Ltd.1.98%$0.6058.36%
BLA-R.BKBangkok Life Assurance Public Company Limited1.98%$0.4013.92%
LAS-A.TOLassonde Industries Inc.1.98%$4.3023.88%
NREST.STNordrest Holding AB (publ)1.98%$4.9045.35%
SGER.JKPT Sumber Global Energy Tbk1.98%$8.2746.12%