Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

PT Bank Mandiri (Persero) Tbk (BMRI.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$9,754.53 - $19,778.76$13,624.03
Multi-Stage$7,914.97 - $8,606.36$8,254.57
Blended Fair Value$10,939.30
Current Price$4,400.00
Upside148.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS24.03%19.72%353.96264.67180.18110.05177.49120.6199.5166.5765.3653.23
YoY Growth--33.74%46.89%63.72%-38.00%47.17%21.20%49.49%1.84%22.80%-9.03%
Dividend Yield--6.81%3.84%3.49%2.79%5.77%5.15%2.68%1.73%2.23%2.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)51,495,530.00
(-) Cash Dividends Paid (M)43,510,539.00
(=) Cash Retained (M)7,984,991.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,299,106.006,436,941.253,862,164.75
Cash Retained (M)7,984,991.007,984,991.007,984,991.00
(-) Cash Required (M)-10,299,106.00-6,436,941.25-3,862,164.75
(=) Excess Retained (M)-2,314,115.001,548,049.754,122,826.25
(/) Shares Outstanding (M)93,333.1193,333.1193,333.11
(=) Excess Retained per Share-24.7916.5944.17
LTM Dividend per Share466.19466.19466.19
(+) Excess Retained per Share-24.7916.5944.17
(=) Adjusted Dividend441.39482.77510.36
WACC / Discount Rate10.27%10.27%10.27%
Growth Rate5.50%6.50%7.50%
Fair Value$9,754.53$13,624.03$19,778.76
Upside / Downside121.69%209.64%349.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)51,495,530.0054,842,739.4558,407,517.5162,204,006.1566,247,266.5570,553,338.8872,669,939.04
Payout Ratio84.49%85.60%86.70%87.80%88.90%90.00%92.50%
Projected Dividends (M)43,510,539.0046,942,672.3350,637,150.9654,613,579.0358,893,000.7863,498,004.9967,219,693.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.27%10.27%10.27%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)42,169,463.5742,569,174.1342,968,884.69
Year 2 PV (M)40,862,957.6141,641,282.1842,426,949.43
Year 3 PV (M)39,590,541.3440,727,043.5141,885,090.10
Year 4 PV (M)38,351,711.7539,826,610.3541,343,645.77
Year 5 PV (M)37,145,945.4738,940,108.5340,802,938.43
PV of Terminal Value (M)540,608,423.47566,720,012.46593,830,953.43
Equity Value (M)738,729,043.22770,424,231.17803,258,461.85
Shares Outstanding (M)93,333.1193,333.1193,333.11
Fair Value$7,914.97$8,254.57$8,606.36
Upside / Downside79.89%87.60%95.60%

High-Yield Dividend Screener

« Prev Page 112 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
001770.KSShin Hwa Dynamics Co., Ltd.0.56%$100.052.60%
002046.SZSinomach Precision Industry Co.,Ltd.0.56%$0.2445.96%
002826.SZTibet AIM Pharm. Inc.0.56%$0.1022.59%
166090.KQHana Materials Inc.0.56%$252.3014.63%
300320.SZJiangyin Haida Rubber And Plastic Co., Ltd.0.56%$0.0514.89%
300680.SZWuxi Longsheng Technology Co.,Ltd0.56%$0.3124.96%
300758.SZAnshan Hifichem Co., Ltd.0.56%$0.0736.47%
300980.SZHubei Xiangyuan New Material Technology Inc.0.56%$0.1854.54%
301539.SZZhejiang Hongxin Technology Co Ltd0.56%$0.1228.52%
3852.TCyber Com Co., Ltd.0.56%$10.6910.27%
4062.TIbiden Co.,Ltd.0.56%$37.7014.87%
4546.TWOChaheng Precision Co., Ltd.0.56%$0.8010.69%
600917.SSChongqing Gas Group Corporation Ltd.0.56%$0.0318.46%
600961.SSZhuzhou Smelter Group Co.,Ltd.0.56%$0.099.08%
603236.SSQuectel Wireless Solutions Co., Ltd.0.56%$0.5414.56%
603596.SSBethel Automotive Safety Systems Co., Ltd0.56%$0.2913.37%
9992.HKPop Mart International Group Limited0.56%$1.0817.41%
B5A.DEBauer AG0.56%$0.035.00%
SKS.AXSKS Technologies Group Limited0.56%$0.0212.05%
002057.SZSinosteel New Materials Co., Ltd.0.55%$0.0617.87%
002217.SZHolitech Technology Co., Ltd.0.55%$0.023.01%
002664.SZChangying Xinzhi Technology Co.,Ltd.0.55%$0.1397.52%
002755.SZBeijing Aosaikang Pharmaceutical Co., Ltd.0.55%$0.0932.69%
008930.KSHanmi Science Co., Ltd.0.55%$200.1118.02%
079550.KSLIG Nex1 Co., Ltd.0.55%$2,399.7117.16%
2749.TJp-Holdings,Inc.0.55%$3.968.95%
300066.SZSanchuan Wisdom Technology Co., Ltd.0.55%$0.0326.23%
300432.SZMianyang Fulin Precision Co.,Ltd.0.55%$0.0938.06%
300666.SZKonfoong Materials International Co., Ltd0.55%$0.5126.17%
300893.SZZhejiang Songyuan Automotive Safety Systems Co.,Ltd.0.55%$0.1317.35%
300990.SZSanhe Tongfei Refrigeration Co., Ltd.0.55%$0.5032.09%
301009.SZHangzhou Coco Healthcare Products Co.,Ltd.0.55%$0.0750.41%
301207.SZHualan Biological Bacterin Inc.0.55%$0.1086.31%
307950.KSHyundai Autoever Corporation0.55%$1,814.1627.64%
600080.SSGinwa Enterprise (Group) Inc.0.55%$0.0418.56%
600278.SSOrient International Enterprise, Ltd.0.55%$0.0417.25%
600674.SSSichuan Chuantou Energy Co.,Ltd.0.55%$0.088.70%
603860.SSRoadMainT Co.,Ltd.0.55%$0.1725.44%
7730.TMani, Inc.0.55%$7.9914.66%
BHARTIHEXA.NSBharti Hexacom Limited0.55%$10.0032.42%
PERSISTENT.BOPersistent Systems Limited0.55%$34.7532.63%
PTPW.JKPT Pratama Widya Tbk0.55%$5.6911.20%
000037.SZShenzhen Nanshan Power Co., Ltd.0.54%$0.0456.70%
002278.SZShanghai SK Petroleum & Chemical Equipment Corporation Ltd.0.54%$0.0751.99%
002562.SZBrother Enterprises Holding Co.,Ltd.0.54%$0.0336.01%
002655.SZGettop Acoustic Co., Ltd.0.54%$0.0729.95%
002916.SZShennan Circuit Company Limited0.54%$1.2430.55%
0669.HKTechtronic Industries Company Limited0.54%$0.5041.01%
0RSL.LEsker S.A.0.54%$1.4126.60%
1910.HKSamsonite International S.A.0.54%$0.1150.08%