DDM Analysis: GEMA.JK

Valuation Snapshot

Stable Growth	$413.07 - $1,156.21	$642.06
Multi-Stage	$1,124.69 - $1,238.85	$1,180.66
Blended Fair Value	$911.36
Current Price	$96.00
Upside	849.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	13.06%	5.00	0.00	0.00	0.00	5.00	5.00	5.00	7.00	3.20	1.42
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	0.00%	0.00%	-28.57%	118.75%	126.05%	-3.41%
Dividend Yield	-	-	3.50%	0.00%	0.00%	0.00%	1.44%	1.45%	1.49%	2.55%	3.43%	2.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,303.24
(-) Cash Dividends Paid (M)	8,247.50
(=) Cash Retained (M)	20,055.74

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,660.65	3,537.91	2,122.74
Cash Retained (M)	20,055.74	20,055.74	20,055.74
(-) Cash Required (M)	-5,660.65	-3,537.91	-2,122.74
(=) Excess Retained (M)	14,395.09	16,517.84	17,933.00
(/) Shares Outstanding (M)	1,600.00	1,600.00	1,600.00
(=) Excess Retained per Share	9.00	10.32	11.21
LTM Dividend per Share	5.15	5.15	5.15
(+) Excess Retained per Share	9.00	10.32	11.21
(=) Adjusted Dividend	14.15	15.48	16.36
WACC / Discount Rate	4.33%	4.33%	4.33%
Growth Rate	0.87%	1.87%	2.87%
Fair Value	$413.07	$642.06	$1,156.21
Upside / Downside	330.28%	568.81%	1,104.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,303.24	28,832.97	29,372.62	29,922.37	30,482.40	31,052.92	31,984.51
Payout Ratio	29.14%	41.31%	53.48%	65.66%	77.83%	90.00%	92.50%
Projected Dividends (M)	8,247.50	11,911.43	15,709.61	19,645.80	23,723.83	27,947.63	29,585.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.33%	4.33%	4.33%
Growth Rate	0.87%	1.87%	2.87%
Year 1 PV (M)	11,305.27	11,417.34	11,529.42
Year 2 PV (M)	14,151.41	14,433.38	14,718.13
Year 3 PV (M)	16,796.58	17,301.09	17,815.61
Year 4 PV (M)	19,250.99	20,025.80	20,823.77
Year 5 PV (M)	21,524.36	22,612.64	23,744.51
PV of Terminal Value (M)	1,716,478.56	1,803,264.64	1,893,526.11
Equity Value (M)	1,799,507.17	1,889,054.90	1,982,157.55
Shares Outstanding (M)	1,600.00	1,600.00	1,600.00
Fair Value	$1,124.69	$1,180.66	$1,238.85
Upside / Downside	1,071.55%	1,129.85%	1,190.47%

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 Gema Grahasarana Tbk (GEMA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener