DDM Analysis: BJTM.JK

Valuation Snapshot

Stable Growth	$1,366.74 - $2,553.56	$1,851.07
Multi-Stage	$1,962.27 - $2,150.82	$2,054.77
Blended Fair Value	$1,952.92
Current Price	$500.00
Upside	290.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.61%	3.03%	54.39	53.09	52.11	48.85	48.20	45.54	43.98	43.44	42.72	41.59
YoY Growth	-	-	2.45%	1.88%	6.67%	1.35%	5.83%	3.56%	1.25%	1.67%	2.72%	3.07%
Dividend Yield	-	-	10.88%	8.85%	7.09%	6.18%	6.14%	10.40%	6.71%	6.89%	6.19%	8.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,368,464.00
(-) Cash Dividends Paid (M)	821,498.00
(=) Cash Retained (M)	546,966.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	273,692.80	171,058.00	102,634.80
Cash Retained (M)	546,966.00	546,966.00	546,966.00
(-) Cash Required (M)	-273,692.80	-171,058.00	-102,634.80
(=) Excess Retained (M)	273,273.20	375,908.00	444,331.20
(/) Shares Outstanding (M)	15,015.50	15,015.50	15,015.50
(=) Excess Retained per Share	18.20	25.03	29.59
LTM Dividend per Share	54.71	54.71	54.71
(+) Excess Retained per Share	18.20	25.03	29.59
(=) Adjusted Dividend	72.91	79.74	84.30
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.61%	2.61%	3.61%
Fair Value	$1,366.74	$1,851.07	$2,553.56
Upside / Downside	173.35%	270.21%	410.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,368,464.00	1,404,233.20	1,440,937.35	1,478,600.88	1,517,248.87	1,556,907.04	1,603,614.25
Payout Ratio	60.03%	66.02%	72.02%	78.01%	84.01%	90.00%	92.50%
Projected Dividends (M)	821,498.00	927,138.37	1,037,739.99	1,153,490.04	1,274,582.09	1,401,216.34	1,483,343.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	1.61%	2.61%	3.61%
Year 1 PV (M)	857,764.07	866,205.48	874,646.89
Year 2 PV (M)	888,249.85	905,818.73	923,559.66
Year 3 PV (M)	913,447.80	940,682.28	968,452.79
Year 4 PV (M)	933,815.32	971,120.90	1,009,533.24
Year 5 PV (M)	949,777.05	997,440.63	1,046,998.85
PV of Terminal Value (M)	24,921,407.44	26,172,062.63	27,472,431.61
Equity Value (M)	29,464,461.52	30,853,330.66	32,295,623.04
Shares Outstanding (M)	15,015.50	15,015.50	15,015.50
Fair Value	$1,962.27	$2,054.77	$2,150.82
Upside / Downside	292.45%	310.95%	330.16%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Bank Pembangunan Daerah Jawa Timur Tbk (BJTM.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener