Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Merck Tbk (MERK.JK)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$6,564.20 - $12,738.92$9,019.69
Multi-Stage$5,534.92 - $6,038.50$5,782.17
Blended Fair Value$7,400.93
Current Price$2,860.00
Upside158.77%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS168.91%0.22%318.99321.18239.43123.32128.652.272,815.51273.4199.80490.54
YoY Growth---0.68%34.14%94.15%-4.14%5,571.43%-99.92%929.78%173.95%-79.65%57.25%
Dividend Yield--9.35%8.11%4.96%3.08%4.06%0.13%69.86%4.34%1.08%6.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)178,505.28
(-) Cash Dividends Paid (M)76,296.85
(=) Cash Retained (M)102,208.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)35,701.0622,313.1613,387.90
Cash Retained (M)102,208.43102,208.43102,208.43
(-) Cash Required (M)-35,701.06-22,313.16-13,387.90
(=) Excess Retained (M)66,507.3779,895.2788,820.53
(/) Shares Outstanding (M)448.00448.00448.00
(=) Excess Retained per Share148.45178.34198.26
LTM Dividend per Share170.31170.31170.31
(+) Excess Retained per Share148.45178.34198.26
(=) Adjusted Dividend318.76348.64368.57
WACC / Discount Rate9.93%9.93%9.93%
Growth Rate4.84%5.84%6.84%
Fair Value$6,564.20$9,019.69$12,738.92
Upside / Downside129.52%215.37%345.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)178,505.28188,935.30199,974.75211,659.23224,026.43237,116.25244,229.73
Payout Ratio42.74%52.19%61.65%71.10%80.55%90.00%92.50%
Projected Dividends (M)76,296.8598,612.24123,274.92150,483.00180,449.74213,404.62225,912.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.93%9.93%9.93%
Growth Rate4.84%5.84%6.84%
Year 1 PV (M)88,853.6789,701.1690,548.66
Year 2 PV (M)100,083.80102,002.12103,938.65
Year 3 PV (M)110,083.20113,263.29116,504.03
Year 4 PV (M)118,941.77123,545.01128,280.59
Year 5 PV (M)126,743.74132,904.60139,302.75
PV of Terminal Value (M)1,934,940.092,028,995.282,126,672.94
Equity Value (M)2,479,646.282,590,411.462,705,247.62
Shares Outstanding (M)448.00448.00448.00
Fair Value$5,534.92$5,782.17$6,038.50
Upside / Downside93.53%102.17%111.14%

High-Yield Dividend Screener

« Prev Page 104 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
AVIO.MIAvio S.p.A.0.80%$0.2489.27%
DSOL.SGWisdomTree Solana0.80%$0.1219.79%
FLOB.BRFloridienne S.A.0.80%$5.0025.39%
GIGANTE.MXGrupo Gigante, S. A. B. de C. V.0.80%$0.2512.46%
MTC-R.BKMuangthai Capital Public Company Limited0.80%$0.258.48%
002606.SZDalian Insulator Group Co., Ltd0.79%$0.0717.61%
014620.KQSung Kwang Bend Co.,Ltd.0.79%$200.0215.66%
017370.KSWooshin Systems Co., Ltd.0.79%$49.692.66%
300701.SZSenba Sensing Technology Co.,Ltd.0.79%$0.1045.41%
300847.SZHG Technologies Co., Ltd.0.79%$0.1435.02%
301591.SZNanjing Comptech Composites Corp0.79%$0.3237.44%
5306.KLFarm Fresh Berhad0.79%$0.0233.34%
600339.SSChina Petroleum Engineering Corporation0.79%$0.0328.23%
601086.SSGansu Guofang Industry & Trade (Group) Co., Ltd.0.79%$0.0863.39%
603161.SSKehua Holdings Co., Ltd.0.79%$0.1122.02%
603606.SSNingbo Orient Wires & Cables Co.,Ltd.0.79%$0.4732.61%
605033.SSShaanxi Meibang Pharmaceutical Group Co., Ltd.0.79%$0.1672.35%
6463.TTPR Co., Ltd.0.79%$10.256.48%
DANR.MIDanieli & C. Officine Meccaniche S.p.A.0.79%$0.298.39%
GILLETTE.BOGillette India Limited0.79%$65.0036.90%
PAASPan American Silver Corp.0.79%$0.4023.99%
PDSL.BOPDS Limited0.79%$2.9238.22%
SNI.OLStolt-Nielsen Limited0.79%$2.5235.09%
002334.SZShenzhen INVT Electric Co.,Ltd0.78%$0.0720.17%
004140.KSDongbang Transport Logistics Co., Ltd.0.78%$20.037.69%
011070.KSLG Innotek Co., Ltd.0.78%$2,091.9017.12%
2276.HKShanghai Conant Optical Co., Ltd.0.78%$0.4222.72%
229640.KSLS Eco Energy Ltd.0.78%$278.8820.95%
300545.SZShenzhen Liande Automation Equipment co.,ltd.0.78%$0.2430.89%
300922.SZQinhuangdao Tianqin Equipment Manufacturing Co.,Ltd.0.78%$0.1866.08%
301011.SZGuangZhou Wahlap Technology Corporation Limited0.78%$0.2037.38%
3659.TNEXON Co., Ltd.0.78%$29.7521.18%
600360.SSJilin Sino-Microelectronics Co., Ltd.0.78%$0.0634.13%
605167.SSJiangsu Libert Inc.0.78%$0.1326.15%
6736.TSun Corporation0.78%$70.057.32%
688097.SSBOZHON Precision Industry Technology Co.,Ltd0.78%$0.2927.43%
688257.SSShareate Tools Ltd.0.78%$0.2731.76%
9766.TKonami Group Corporation0.78%$165.3826.44%
BBAR.BABanco BBVA Argentina S.A.0.78%$73.3713.95%
CUV.AXClinuvel Pharmaceuticals Limited0.78%$0.106.93%
NSIS-B.CONovozymes A/S0.78%$3.0889.95%
R3NK.BERENK Group AG0.78%$0.4241.42%
VIRP.PAVirbac S.A.0.78%$2.778.47%
002078.SZShandong Sunpaper Co., Ltd.0.77%$0.1210.77%
002225.SZPuyang Refractories Group Co., Ltd.0.77%$0.0446.81%
030610.KSKyobo Securities Co ., Ltd0.77%$72.256.71%
036200.KQUNISEM Co., Ltd.0.77%$80.0020.75%
300863.SZNingbo KBE Electrical Technology Co.,Ltd.0.77%$0.3942.01%
301498.SZGambol Pet Group Co., Ltd.0.77%$0.5030.03%
600577.SSTongling Jingda Special Magnet Wire Co., Ltd.0.77%$0.1034.21%