Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Bank Mestika Dharma Tbk (BBMD.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$1,236.73 - $2,271.74$1,663.96
Multi-Stage$1,788.11 - $1,961.90$1,873.35
Blended Fair Value$1,768.66
Current Price$2,120.00
Upside-16.57%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%5.60%34.2534.2534.2429.770.000.0014.8914.8914.8912.40
YoY Growth--0.00%0.03%15.01%0.00%0.00%-100.00%0.00%0.00%20.05%-37.53%
Dividend Yield--1.76%1.70%1.75%1.45%0.00%0.00%1.08%1.06%0.96%0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)342,869.45
(-) Cash Dividends Paid (M)137,997.52
(=) Cash Retained (M)204,871.93
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)68,573.8942,858.6825,715.21
Cash Retained (M)204,871.93204,871.93204,871.93
(-) Cash Required (M)-68,573.89-42,858.68-25,715.21
(=) Excess Retained (M)136,298.04162,013.25179,156.72
(/) Shares Outstanding (M)4,029.134,029.134,029.13
(=) Excess Retained per Share33.8340.2144.47
LTM Dividend per Share34.2534.2534.25
(+) Excess Retained per Share33.8340.2144.47
(=) Adjusted Dividend68.0874.4678.72
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate1.45%2.45%3.45%
Fair Value$1,236.73$1,663.96$2,271.74
Upside / Downside-41.66%-21.51%7.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)342,869.45351,269.54359,875.43368,692.15377,724.88386,978.91398,588.27
Payout Ratio40.25%50.20%60.15%70.10%80.05%90.00%92.50%
Projected Dividends (M)137,997.52176,331.21216,460.39258,450.00302,367.13348,281.02368,694.15

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate1.45%2.45%3.45%
Year 1 PV (M)163,134.44164,742.47166,350.50
Year 2 PV (M)185,272.66188,943.16192,649.66
Year 3 PV (M)204,656.67210,768.48217,000.76
Year 4 PV (M)221,513.61230,377.50239,504.79
Year 5 PV (M)236,054.40247,920.06260,258.15
PV of Terminal Value (M)6,193,882.926,505,228.586,828,970.48
Equity Value (M)7,204,514.707,547,980.257,904,734.34
Shares Outstanding (M)4,029.134,029.134,029.13
Fair Value$1,788.11$1,873.35$1,961.90
Upside / Downside-15.66%-11.63%-7.46%

High-Yield Dividend Screener

« Prev Page 11 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3719.KLPanasonic Manufacturing Malaysia Berhad8.56%$0.6385.80%
GNG.AXGR Engineering Services Limited8.56%$0.3899.06%
078930.KSGS Holdings Corp.8.55%$4,726.0078.57%
2388.HKBOC Hong Kong (Holdings) Limited8.55%$3.4447.81%
CRTO.PACaisse Régionale de Crédit Agricole Mutuel de La Touraine et du Poitou Société Coopérative8.54%$9.4831.11%
MARK.JKPT Mark Dynamics Indonesia Tbk8.54%$70.0098.69%
TWEKA.ASTKH Group N.V.8.54%$3.1870.93%
0DTI.LBonheur ASA8.53%$23.2642.29%
1502.HKFinancial Street Property Co., Limited8.52%$0.1758.63%
FOYRK.ATFourlis Holdings S.A.8.52%$0.3765.80%
2491.TValueCommerce Co., Ltd.8.51%$56.6140.75%
6355.TSumitomo Precision Products Co., Ltd.8.51%$310.088.45%
DREIT.BKDusit Thani Freehold and Leasehold Real Estate Investment Trust8.50%$0.4298.66%
6862.HKHaidilao International Holding Ltd.8.49%$1.2276.09%
015890.KSTaekyung Industry.Co., Ltd.8.48%$416.7845.41%
3983.HKChina BlueChemical Ltd.8.48%$0.2140.13%
3292.TAEON REIT Investment Corporation8.45%$11,596.4988.85%
CIEL3.SACielo S.A.8.44%$0.4973.05%
ASGR.JKPT Astra Graphia Tbk8.43%$99.0056.73%
JWW.WAJWW Invest S.A.8.43%$0.2543.64%
3488.TCENTRAL REIT Investment Corporation8.42%$9,789.7772.08%
GUNKUL-R.BKGunkul Engineering Public Company Limited8.42%$0.1678.57%
1333.HKBreton Technology Co. Ltd.8.41%$2.3574.43%
DRM.TODream Unlimited Corp.8.41%$1.6484.81%
ALEXA.PAExacompta Clairefontaine S.A.8.40%$14.2037.48%
RANI3.SAIrani Papel e Embalagem S.A.8.40%$0.7343.32%
SPALI-R.BKSupalai Public Company Limited8.39%$1.4357.89%
5141.KLDayang Enterprise Holdings Bhd8.38%$0.1487.12%
600020.SSHenan Zhongyuan Expressway Company Limited8.37%$0.3678.65%
MASQ.AEMashreqbank PSC8.37%$21.4252.51%
PROX.BRProximus PLC8.37%$0.6033.92%
0R9T.LEquasens S.A.8.36%$3.7571.00%
6212.TWOLi Ming Development Construction Co., Ltd.8.34%$3.4547.85%
SNNP.BKSrinanaporn Marketing Public Company Limited8.33%$0.6192.23%
VLK.ASVan Lanschot Kempen N.V.8.32%$4.4268.64%
600894.SSGuangzhou Guangri Stock Co.,Ltd.8.31%$0.7798.07%
ORC-B.VOrca Energy Group Inc.8.31%$0.2935.79%
ADMF.JKPT Adira Dinamika Multi Finance Tbk8.30%$703.1157.11%
0QPJ.LCembra Money Bank AG8.29%$8.2371.08%
QDT.PAQuadient S.A.8.29%$1.2035.65%
VPK.ASKoninklijke Vopak N.V.8.29%$3.1639.83%
DP4B.DEA.P. Møller - Mærsk A/S8.27%$165.1637.01%
ECP.AXECP Emerging Growth Limited8.27%$0.0924.35%
PHOL.BKPhol Dhanya Public Company Limited8.27%$0.2371.53%
ASDM.JKPT Asuransi Dayin Mitra Tbk8.26%$50.0060.31%
000320.KSNOROO Holdings Co., Ltd.8.25%$1,700.3753.43%
IMCD.ASIMCD N.V.8.25%$6.4669.83%
NELY.JKPT Pelayaran Nelly Dwi Putri Tbk8.25%$38.3052.05%
WGB.AXWAM Global Limited8.25%$0.2014.48%
HM1.AXHearts and Minds Investments Limited8.24%$0.2643.45%