DDM Analysis: PMJS.JK

Valuation Snapshot

Stable Growth	$59.58 - $90.03	$73.93
Multi-Stage	$121.66 - $133.79	$127.61
Blended Fair Value	$100.77
Current Price	$120.00
Upside	-16.03%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.00%	0.00%	0.00	7.30	4.80	0.00	0.00	30.31	3.29	0.00	0.00	0.00
YoY Growth	-	-	-100.00%	52.08%	0.00%	0.00%	-100.00%	822.17%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.00%	5.41%	2.96%	0.00%	0.00%	29.15%	1.64%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	95,337.70
(-) Cash Dividends Paid (M)	44,017.92
(=) Cash Retained (M)	51,319.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19,067.54	11,917.21	7,150.33
Cash Retained (M)	51,319.78	51,319.78	51,319.78
(-) Cash Required (M)	-19,067.54	-11,917.21	-7,150.33
(=) Excess Retained (M)	32,252.24	39,402.57	44,169.46
(/) Shares Outstanding (M)	13,755.60	13,755.60	13,755.60
(=) Excess Retained per Share	2.34	2.86	3.21
LTM Dividend per Share	3.20	3.20	3.20
(+) Excess Retained per Share	2.34	2.86	3.21
(=) Adjusted Dividend	5.54	6.06	6.41
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$59.58	$73.93	$90.03
Upside / Downside	-50.35%	-38.39%	-24.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	95,337.70	94,384.33	93,440.48	92,506.08	91,581.02	90,665.21	93,385.16
Payout Ratio	46.17%	54.94%	63.70%	72.47%	81.23%	90.00%	92.50%
Projected Dividends (M)	44,017.92	51,851.37	59,523.75	67,037.50	74,395.02	81,598.69	86,381.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.12%	7.12%	7.12%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	47,915.63	48,404.56	48,893.50
Year 2 PV (M)	50,830.47	51,873.12	52,926.35
Year 3 PV (M)	52,901.57	54,537.59	56,206.99
Year 4 PV (M)	54,251.47	56,499.94	58,817.59
Year 5 PV (M)	54,987.98	57,851.33	60,832.74
PV of Terminal Value (M)	1,412,598.03	1,486,155.29	1,562,745.36
Equity Value (M)	1,673,485.15	1,755,321.83	1,840,422.53
Shares Outstanding (M)	13,755.60	13,755.60	13,755.60
Fair Value	$121.66	$127.61	$133.79
Upside / Downside	1.38%	6.34%	11.50%

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 Putra Mandiri Jembar Tbk (PMJS.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener