DDM Analysis: JKON.JK

Valuation Snapshot

Stable Growth	$53.43 - $78.27	$65.40
Multi-Stage	$141.27 - $155.79	$148.38
Blended Fair Value	$106.89
Current Price	$88.00
Upside	21.47%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.39%	0.12%	4.25	3.00	0.00	0.03	2.40	3.60	5.80	6.40	4.50	4.30
YoY Growth	-	-	41.67%	929,336.93%	-98.83%	-98.85%	-33.30%	-37.96%	-9.37%	42.22%	4.65%	2.38%
Dividend Yield	-	-	6.07%	3.16%	0.00%	0.03%	1.17%	0.87%	1.71%	1.22%	0.75%	0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	116,686.85
(-) Cash Dividends Paid (M)	53,002.69
(=) Cash Retained (M)	63,684.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,337.37	14,585.86	8,751.51
Cash Retained (M)	63,684.16	63,684.16	63,684.16
(-) Cash Required (M)	-23,337.37	-14,585.86	-8,751.51
(=) Excess Retained (M)	40,346.79	49,098.31	54,932.65
(/) Shares Outstanding (M)	16,308.52	16,308.52	16,308.52
(=) Excess Retained per Share	2.47	3.01	3.37
LTM Dividend per Share	3.25	3.25	3.25
(+) Excess Retained per Share	2.47	3.01	3.37
(=) Adjusted Dividend	5.72	6.26	6.62
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-3.95%	-2.95%	-1.95%
Fair Value	$53.43	$65.40	$78.27
Upside / Downside	-39.29%	-25.68%	-11.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	116,686.85	113,248.77	109,911.98	106,673.51	103,530.46	100,480.02	103,494.42
Payout Ratio	45.42%	54.34%	63.25%	72.17%	81.08%	90.00%	92.50%
Projected Dividends (M)	53,002.69	61,537.58	69,523.52	76,985.43	83,947.26	90,432.02	95,732.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-3.95%	-2.95%	-1.95%
Year 1 PV (M)	57,269.95	57,866.18	58,462.41
Year 2 PV (M)	60,214.96	61,475.27	62,748.63
Year 3 PV (M)	62,053.68	64,012.03	66,011.15
Year 4 PV (M)	62,972.65	65,636.28	68,383.53
Year 5 PV (M)	63,132.64	66,488.11	69,984.76
PV of Terminal Value (M)	1,998,203.34	2,104,406.81	2,215,078.76
Equity Value (M)	2,303,847.22	2,419,884.68	2,540,669.23
Shares Outstanding (M)	16,308.52	16,308.52	16,308.52
Fair Value	$141.27	$148.38	$155.79
Upside / Downside	60.53%	68.62%	77.03%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

PT Jaya Konstruksi Manggala Pratama Tbk (JKON.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener