Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Multi Prima Sejahtera Tbk (LPIN.JK)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$12,117.21 - $14,276.12$13,378.82
Multi-Stage$10,637.37 - $11,668.66$11,143.41
Blended Fair Value$12,261.11
Current Price$484.00
Upside2,433.29%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%24.8314.9214.92117.000.000.000.000.000.000.00
YoY Growth--66.47%0.00%-87.25%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--6.37%4.55%3.95%26.47%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)30,508.37
(-) Cash Dividends Paid (M)29,550.61
(=) Cash Retained (M)957.76
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,101.673,813.552,288.13
Cash Retained (M)957.76957.76957.76
(-) Cash Required (M)-6,101.67-3,813.55-2,288.13
(=) Excess Retained (M)-5,143.91-2,855.78-1,330.37
(/) Shares Outstanding (M)425.00425.00425.00
(=) Excess Retained per Share-12.10-6.72-3.13
LTM Dividend per Share69.5369.5369.53
(+) Excess Retained per Share-12.10-6.72-3.13
(=) Adjusted Dividend57.4362.8166.40
WACC / Discount Rate-2.63%-2.63%-2.63%
Growth Rate5.50%6.50%7.50%
Fair Value$12,117.21$13,378.82$14,276.12
Upside / Downside2,403.56%2,664.22%2,849.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)30,508.3732,491.4234,603.3636,852.5839,248.0041,799.1243,053.09
Payout Ratio96.86%95.49%94.12%92.74%91.37%90.00%92.50%
Projected Dividends (M)29,550.6131,025.5832,567.4434,178.6535,861.7337,619.2139,824.11

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-2.63%-2.63%-2.63%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)31,564.0531,863.2432,162.42
Year 2 PV (M)33,707.7134,349.7534,997.85
Year 3 PV (M)35,989.3137,022.4438,075.14
Year 4 PV (M)38,416.9439,894.3441,413.96
Year 5 PV (M)40,999.0742,979.3445,035.40
PV of Terminal Value (M)4,340,206.594,549,840.194,767,496.96
Equity Value (M)4,520,883.664,735,949.294,959,181.72
Shares Outstanding (M)425.00425.00425.00
Fair Value$10,637.37$11,143.41$11,668.66
Upside / Downside2,097.80%2,202.36%2,310.88%

High-Yield Dividend Screener

« Prev Page 106 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002860.SZHangzhou Star Shuaier Electric Appliance Co., Ltd.0.74%$0.1021.01%
300012.SZCentre Testing International Group Co. Ltd.0.74%$0.1017.11%
300773.SZLakala Payment Co., Ltd.0.74%$0.2192.60%
3931.HKCALB Group Co., Ltd.0.74%$0.1942.46%
601096.SSHsino Tower Group Co., Ltd.0.74%$0.0324.59%
603787.SSJiangsu Xinri E-Vehicle Co., Ltd.0.74%$0.1040.87%
688136.SSKexing Biopharm Co., Ltd.0.74%$0.2437.10%
688278.SSXiamen Amoytop Biotech Co., Ltd.0.74%$0.6226.86%
688662.SSGuangdong Fuxin Technology Co., Ltd.0.74%$0.3874.38%
COCE3.SACompanhia Energética do Ceará - Coelce0.74%$0.247.09%
NCAP.BKNext Capital Public Company Limited0.74%$0.025.72%
NELLY.STNelly Group AB (publ)0.74%$0.8317.00%
NVTnVent Electric plc0.74%$0.7921.51%
001211.SZSuncha Technology Co., Ltd.0.73%$0.1960.59%
002017.SZEastcompeace Technology Co.,ltd0.73%$0.1651.21%
013890.KSZinus, Inc0.73%$90.004.56%
1885.TTOA Corporation0.73%$20.599.57%
1946.TToenec Corporation0.73%$14.088.65%
2908.TFujicco Co., Ltd.0.73%$11.5229.03%
300173.SZFuneng Oriental Equipment Technology Co., Ltd.0.73%$0.0340.26%
300651.SZJiangsu Jinling Sports Equipment Co.,Ltd.0.73%$0.1566.40%
300979.SZHuali Industrial Group Company Limited0.73%$0.3712.53%
301538.SZShenzhen Jdd Tech New Material Co Ltd0.73%$0.5823.06%
600595.SSHenan Zhongfu Industrial Co.,Ltd0.73%$0.0617.73%
603396.SSYingkou Jinchen Machinery Co., Ltd.0.73%$0.2473.62%
6082.TRIDE ON EXPRESS HOLDINGS Co., Ltd.0.73%$7.4015.33%
688360.SSDamon Technology Group Co.,Ltd.0.73%$0.1634.20%
7532.TPan Pacific International Holdings Corporation0.73%$6.7722.42%
8014.TChori Co., Ltd.0.73%$30.097.62%
BBHI.JKPT Allo Bank Indonesia Tbk0.73%$10.7742.87%
002899.SZImpulse (Qingdao) Health Tech Co.,Ltd.0.72%$0.2039.54%
300371.SZHuizhong Instrumentation Co., Ltd.0.72%$0.0924.77%
300611.SZZhejiang Meili High Technology Co., Ltd.0.72%$0.2028.91%
301020.SZYantai Ishikawa Sealing Technology Co.,Ltd.0.72%$0.1626.27%
3163.TWOBrowave Corporation0.72%$3.0058.42%
4054.TNihon Jyoho Create Co.,Ltd.0.72%$5.0213.31%
600012.SSAnhui Expressway Company Limited0.72%$0.119.20%
600959.SSJiangsu Broadcasting Cable Information Network Corporation Limited0.72%$0.0227.08%
603103.SSHengdian Entertainment Co.,LTD0.72%$0.1282.51%
688513.SSChengdu Easton Biopharmaceuticals Co., Ltd.0.72%$0.4431.88%
BDGI.TOBadger Infrastructure Solutions Ltd.0.72%$0.5331.85%
ICICIBANK.BOICICI Bank Limited0.72%$9.7113.21%
LGT-B.TOLogistec Corporation0.72%$0.4823.59%
PTPP.JKPT PP (Persero) Tbk0.72%$2.995.54%
SSIA.JKPT Surya Semesta Internusa Tbk0.72%$11.9957.64%
SVIK.STStudsvik AB (publ)0.72%$2.0078.65%
WCNWaste Connections, Inc.0.72%$1.2652.24%
000737.SZNorth Copper (Shanxi) Co., Ltd.0.71%$0.1127.70%
0N2H.LLogistea AB (publ)0.71%$0.095.72%
1818.HKZhaojin Mining Industry Company Limited0.71%$0.2319.02%