Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT. Mitra Adiperkasa Tbk (MAPI.JK)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$18,634.49 - $21,954.59$20,574.67
Multi-Stage$62,950.78 - $69,125.04$65,980.08
Blended Fair Value$43,277.38
Current Price$1,180.00
Upside3,567.57%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.33%18.20%10.6610.130.000.000.009.983.992.500.000.00
YoY Growth--5.28%0.00%0.00%0.00%-100.00%150.04%60.00%0.00%0.00%-100.00%
Dividend Yield--0.79%0.55%0.00%0.00%0.00%2.11%0.40%0.32%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,829,206.00
(-) Cash Dividends Paid (M)176,822.00
(=) Cash Retained (M)1,652,384.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)365,841.20228,650.75137,190.45
Cash Retained (M)1,652,384.001,652,384.001,652,384.00
(-) Cash Required (M)-365,841.20-228,650.75-137,190.45
(=) Excess Retained (M)1,286,542.801,423,733.251,515,193.55
(/) Shares Outstanding (M)16,569.8116,569.8116,569.81
(=) Excess Retained per Share77.6485.9291.44
LTM Dividend per Share10.6710.6710.67
(+) Excess Retained per Share77.6485.9291.44
(=) Adjusted Dividend88.3296.59102.11
WACC / Discount Rate-25.94%-25.94%-25.94%
Growth Rate5.50%6.50%7.50%
Fair Value$18,634.49$20,574.67$21,954.59
Upside / Downside1,479.19%1,643.62%1,760.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,829,206.001,948,104.392,074,731.182,209,588.702,353,211.972,506,170.752,581,355.87
Payout Ratio9.67%25.73%41.80%57.87%73.93%90.00%92.50%
Projected Dividends (M)176,822.00501,311.13867,236.781,278,614.731,739,807.732,255,553.672,387,754.18

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-25.94%-25.94%-25.94%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)670,576.04676,932.21683,288.38
Year 2 PV (M)1,551,740.331,581,296.621,611,131.75
Year 3 PV (M)3,060,284.053,148,133.813,237,648.91
Year 4 PV (M)5,570,112.555,784,323.366,004,654.02
Year 5 PV (M)9,659,542.5410,126,102.0610,610,517.91
PV of Terminal Value (M)1,022,569,906.571,071,960,415.411,123,241,215.28
Equity Value (M)1,043,082,162.071,093,277,203.471,145,388,456.26
Shares Outstanding (M)16,569.8116,569.8116,569.81
Fair Value$62,950.78$65,980.08$69,125.04
Upside / Downside5,234.81%5,491.53%5,758.05%

High-Yield Dividend Screener

« Prev Page 10 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
BNGA.JKPT Bank CIMB Niaga Tbk8.91%$157.7256.96%
QIGD.QAQatari Investors Group Q.S.C.8.91%$0.1397.17%
MCS-R.BKM.C.S. Steel Public Company Limited8.90%$0.7434.29%
0QR1.LSchweiter Technologies AG8.89%$22.4090.72%
0816.HKJinmao Property Services Co., Limited8.88%$0.2355.27%
3492.TMIRARTH Real Estate Investment Corporation8.88%$8,301.0988.12%
3998.HKBosideng International Holdings Limited8.86%$0.4070.17%
PJP.WAPJP Makrum S.A.8.86%$1.4265.03%
603565.SSShanghai Zhonggu Logistics Co., Ltd.8.84%$0.8987.23%
ALVAP.PAKumulus Vape S.A.8.83%$0.3724.09%
IPS.PAIpsos S.A.8.83%$2.9938.93%
RFF.AXRural Funds Group8.83%$0.1715.19%
KOV.AXKorvest Ltd8.81%$1.2460.47%
0QUS.LG5 Entertainment AB (publ)8.80%$8.0594.74%
9620.SRBalsm Alofoq Medical Co.8.80%$2.4063.98%
PPM.AXPepper Money Limited8.80%$0.2044.77%
VK.PAVallourec S.A.8.80%$1.4183.22%
BBNI.JKPT Bank Negara Indonesia (Persero) Tbk8.79%$374.4666.86%
KJL.BKKijcharoen Engineering Electric Public Company Limited8.79%$0.5473.06%
0856.HKVSTECS Holdings Limited8.78%$0.7147.24%
BA-R.BKBangkok Airways Public Company Limited8.78%$1.3083.23%
PFRM3.SAProfarma Distribuidora de Produtos Farmacêuticos S.A.8.78%$0.7478.88%
0001.HKCK Hutchison Holdings Limited8.77%$4.7359.96%
NOBLE-R.BKNoble Development Public Company Limited8.75%$0.1927.34%
RANA.OLRana Gruber ASA8.75%$6.7583.80%
PDG.BKProdigy Public Company Limited8.74%$0.2690.35%
WHC.AXWhitehaven Coal Limited8.74%$0.6856.57%
DLTA.JKPT Delta Djakarta Tbk8.73%$175.4299.09%
8371.HKTaste Gourmet Group Limited8.70%$0.1853.44%
TRAN.BACompañía de Transporte de Energía Eléctrica en Alta Tensión Transener S.A.8.70%$301.7991.83%
0257.HKChina Everbright Environment Group Limited8.69%$0.4235.73%
EMB.AXEmbelton Limited8.69%$0.7069.10%
HP3A.DERingmetall SE8.69%$0.2438.33%
RDTX.JKPT Roda Vivatex Tbk8.69%$1,103.9395.63%
S56.SISamudera Shipping Line Ltd8.69%$0.1060.61%
1307.TWSan Fang Chemical Industry Co., Ltd.8.68%$2.7091.10%
ASIZ.LAberforth Split Level Income ZDP 20248.68%$11.0447.29%
PIC.AXPerpetual Equity Investment Company Limited8.68%$0.1197.90%
CPHN.SWCPH Chemie + Papier Holding AG8.66%$5.9989.84%
JIN.AXJumbo Interactive Limited8.66%$0.9974.11%
PM-R.BKPremier Marketing Public Company Limited8.66%$1.0390.60%
0546.HKFufeng Group Limited8.65%$0.7030.72%
ITB.DEImperial Brands PLC8.65%$3.0955.77%
LOGG3.SALOG Commercial Properties e Participações S.A.8.64%$2.1949.79%
5547.TWOJioushun Construction Co., Ltd.8.63%$2.2658.13%
TWD.AXTamawood Limited8.62%$0.2480.43%
UNITED.HEUnited Bankers Oyj8.60%$1.6153.91%
DDR.AXDicker Data Limited8.58%$0.8796.73%
PATO.BKPato Chemical Industry Public Company Limited8.58%$0.6098.05%
0371.HKBeijing Enterprises Water Group Limited8.56%$0.2164.00%