DDM Analysis: BJTM.JK

Valuation Snapshot

Stable Growth	$1,366.62 - $2,553.21	$1,850.87
Multi-Stage	$1,962.04 - $2,150.56	$2,054.52
Blended Fair Value	$1,952.70
Current Price	$500.00
Upside	290.54%
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	$1,366.62	$1,850.87	$2,553.21
Upside / Downside	173.32%	270.17%	410.64%

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)	857,760.32	866,201.69	874,643.07
Year 2 PV (M)	888,242.08	905,810.81	923,551.59
Year 3 PV (M)	913,435.82	940,669.95	968,440.09
Year 4 PV (M)	933,798.99	971,103.92	1,009,515.59
Year 5 PV (M)	949,756.29	997,418.83	1,046,975.97
PV of Terminal Value (M)	24,917,973.02	26,168,455.86	27,468,645.63
Equity Value (M)	29,460,966.52	30,849,661.06	32,291,771.93
Shares Outstanding (M)	15,015.50	15,015.50	15,015.50
Fair Value	$1,962.04	$2,054.52	$2,150.56
Upside / Downside	292.41%	310.90%	330.11%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

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