DDM Analysis: EMTK.JK

Valuation Snapshot

Stable Growth	$1,406.03 - $2,633.87	$1,906.09
Multi-Stage	$1,259.67 - $1,374.16	$1,315.89
Blended Fair Value	$1,610.99
Current Price	$484.00
Upside	232.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.77%	-3.39%	8.73	7.23	6.14	0.04	0.00	5.23	7.00	9.16	14.08	47.40
YoY Growth	-	-	20.79%	17.75%	17,347.96%	0.00%	-100.00%	-25.25%	-23.58%	-34.92%	-70.30%	284.71%
Dividend Yield	-	-	1.60%	1.65%	0.78%	0.00%	0.00%	1.05%	0.86%	1.07%	1.60%	5.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,545,680.85
(-) Cash Dividends Paid (M)	2,687,775.59
(=) Cash Retained (M)	2,857,905.26

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,109,136.17	693,210.11	415,926.06
Cash Retained (M)	2,857,905.26	2,857,905.26	2,857,905.26
(-) Cash Required (M)	-1,109,136.17	-693,210.11	-415,926.06
(=) Excess Retained (M)	1,748,769.09	2,164,695.15	2,441,979.19
(/) Shares Outstanding (M)	61,152.37	61,152.37	61,152.37
(=) Excess Retained per Share	28.60	35.40	39.93
LTM Dividend per Share	43.95	43.95	43.95
(+) Excess Retained per Share	28.60	35.40	39.93
(=) Adjusted Dividend	72.55	79.35	83.88
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	4.49%	5.49%	6.49%
Fair Value	$1,406.03	$1,906.09	$2,633.87
Upside / Downside	190.50%	293.82%	444.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,545,680.85	5,850,225.32	6,171,494.05	6,510,405.44	6,867,928.36	7,245,084.88	7,462,437.42
Payout Ratio	48.47%	56.77%	65.08%	73.39%	81.69%	90.00%	92.50%
Projected Dividends (M)	2,687,775.59	3,321,341.71	4,016,387.59	4,777,754.96	5,610,631.92	6,520,576.39	6,902,754.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	4.49%	5.49%	6.49%
Year 1 PV (M)	2,993,959.40	3,022,612.04	3,051,264.68
Year 2 PV (M)	3,263,625.44	3,326,391.13	3,389,754.63
Year 3 PV (M)	3,499,620.18	3,601,060.50	3,704,442.35
Year 4 PV (M)	3,704,598.67	3,848,461.73	3,996,474.72
Year 5 PV (M)	3,881,036.45	4,070,335.71	4,266,950.47
PV of Terminal Value (M)	59,689,250.78	62,600,620.19	65,624,500.00
Equity Value (M)	77,032,090.93	80,469,481.30	84,033,386.85
Shares Outstanding (M)	61,152.37	61,152.37	61,152.37
Fair Value	$1,259.67	$1,315.89	$1,374.16
Upside / Downside	160.26%	171.88%	183.92%

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 Elang Mahkota Teknologi Tbk (EMTK.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener