DDM Analysis: GPRA.JK

Valuation Snapshot

Stable Growth	$505.38 - $1,051.99	$712.64
Multi-Stage	$371.64 - $405.87	$388.45
Blended Fair Value	$550.54
Current Price	$130.00
Upside	323.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.97%	9.60%	5.00	1.00	1.00	0.00	0.00	1.00	1.00	3.00	5.00	2.50
YoY Growth	-	-	400.00%	0.00%	0.00%	0.00%	-100.00%	0.00%	-66.64%	-40.05%	100.00%	25.00%
Dividend Yield	-	-	6.17%	1.12%	1.05%	0.00%	0.00%	2.00%	1.01%	2.91%	3.36%	1.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	118,008.29
(-) Cash Dividends Paid (M)	21,383.28
(=) Cash Retained (M)	96,625.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,601.66	14,751.04	8,850.62
Cash Retained (M)	96,625.02	96,625.02	96,625.02
(-) Cash Required (M)	-23,601.66	-14,751.04	-8,850.62
(=) Excess Retained (M)	73,023.36	81,873.98	87,774.39
(/) Shares Outstanding (M)	4,276.66	4,276.66	4,276.66
(=) Excess Retained per Share	17.07	19.14	20.52
LTM Dividend per Share	5.00	5.00	5.00
(+) Excess Retained per Share	17.07	19.14	20.52
(=) Adjusted Dividend	22.07	24.14	25.52
WACC / Discount Rate	10.11%	10.11%	10.11%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$505.38	$712.64	$1,051.99
Upside / Downside	288.75%	448.18%	709.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	118,008.29	125,678.83	133,847.96	142,548.07	151,813.70	161,681.59	166,532.04
Payout Ratio	18.12%	32.50%	46.87%	61.25%	75.62%	90.00%	92.50%
Projected Dividends (M)	21,383.28	40,840.74	62,737.33	87,307.93	114,807.64	145,513.43	154,042.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.11%	10.11%	10.11%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	36,743.17	37,091.45	37,439.72
Year 2 PV (M)	50,779.92	51,747.14	52,723.48
Year 3 PV (M)	63,577.39	65,402.47	67,262.14
Year 4 PV (M)	75,214.71	78,107.25	81,082.44
Year 5 PV (M)	85,766.58	89,909.14	94,210.24
PV of Terminal Value (M)	1,277,297.20	1,338,991.13	1,403,046.23
Equity Value (M)	1,589,378.97	1,661,248.57	1,735,764.25
Shares Outstanding (M)	4,276.66	4,276.66	4,276.66
Fair Value	$371.64	$388.45	$405.87
Upside / Downside	185.88%	198.80%	212.21%

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 Perdana Gapuraprima Tbk (GPRA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener