DDM Analysis: ERAA.JK

Valuation Snapshot

Stable Growth	$1,689.04 - $5,170.75	$2,693.29
Multi-Stage	$1,119.16 - $1,222.80	$1,170.04
Blended Fair Value	$1,931.66
Current Price	$432.00
Upside	347.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.96%	177.18%	17.00	19.00	22.96	13.90	0.00	10.11	6.98	3.67	3.67	3.67
YoY Growth	-	-	-10.53%	-17.23%	65.15%	0.00%	-100.00%	44.74%	90.00%	0.00%	0.00%	578,566.58%
Dividend Yield	-	-	4.21%	4.30%	4.41%	2.40%	0.00%	5.40%	1.91%	1.45%	3.04%	2.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,026,957.04
(-) Cash Dividends Paid (M)	299,886.21
(=) Cash Retained (M)	727,070.83

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	205,391.41	128,369.63	77,021.78
Cash Retained (M)	727,070.83	727,070.83	727,070.83
(-) Cash Required (M)	-205,391.41	-128,369.63	-77,021.78
(=) Excess Retained (M)	521,679.42	598,701.20	650,049.05
(/) Shares Outstanding (M)	15,783.49	15,783.49	15,783.49
(=) Excess Retained per Share	33.05	37.93	41.19
LTM Dividend per Share	19.00	19.00	19.00
(+) Excess Retained per Share	33.05	37.93	41.19
(=) Adjusted Dividend	52.05	56.93	60.19
WACC / Discount Rate	8.75%	8.75%	8.75%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,689.04	$2,693.29	$5,170.75
Upside / Downside	290.98%	523.45%	1,096.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,026,957.04	1,093,709.25	1,164,800.35	1,240,512.37	1,321,145.67	1,407,020.14	1,449,230.75
Payout Ratio	29.20%	41.36%	53.52%	65.68%	77.84%	90.00%	92.50%
Projected Dividends (M)	299,886.21	452,370.72	623,411.19	814,775.65	1,028,383.59	1,266,318.13	1,340,538.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.75%	8.75%	8.75%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	412,062.47	415,968.27	419,874.08
Year 2 PV (M)	517,263.39	527,115.80	537,061.17
Year 3 PV (M)	615,805.79	633,483.36	651,496.04
Year 4 PV (M)	707,993.77	735,221.21	763,226.52
Year 5 PV (M)	794,119.20	832,475.45	872,299.69
PV of Terminal Value (M)	14,617,042.95	15,323,051.59	16,056,080.84
Equity Value (M)	17,664,287.57	18,467,315.69	19,300,038.34
Shares Outstanding (M)	15,783.49	15,783.49	15,783.49
Fair Value	$1,119.16	$1,170.04	$1,222.80
Upside / Downside	159.07%	170.84%	183.06%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

PT Erajaya Swasembada Tbk (ERAA.JK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener