Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

PT Mahkota Group Tbk (MGRO.JK)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$61.29 - $101.70$79.15
Multi-Stage$202.94 - $224.11$213.32
Blended Fair Value$146.23
Current Price$790.00
Upside-81.49%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-19.70%0.00%2.000.007.010.001.006.000.007.110.000.00
YoY Growth--0.00%-100.00%0.00%-100.00%-83.30%0.00%-100.00%0.00%0.00%0.00%
Dividend Yield--0.29%0.00%0.95%0.00%0.14%0.95%0.00%2.10%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)19,034.73
(-) Cash Dividends Paid (M)1,499.73
(=) Cash Retained (M)17,535.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,806.952,379.341,427.60
Cash Retained (M)17,535.0017,535.0017,535.00
(-) Cash Required (M)-3,806.95-2,379.34-1,427.60
(=) Excess Retained (M)13,728.0515,155.6616,107.40
(/) Shares Outstanding (M)3,518.463,518.463,518.46
(=) Excess Retained per Share3.904.314.58
LTM Dividend per Share0.430.430.43
(+) Excess Retained per Share3.904.314.58
(=) Adjusted Dividend4.334.735.00
WACC / Discount Rate4.92%4.92%4.92%
Growth Rate-2.00%-1.00%0.00%
Fair Value$61.29$79.15$101.70
Upside / Downside-92.24%-89.98%-87.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)19,034.7318,844.3918,655.9418,469.3818,284.6918,101.8418,644.90
Payout Ratio7.88%24.30%40.73%57.15%73.58%90.00%92.50%
Projected Dividends (M)1,499.734,579.787,598.0710,555.5413,453.1016,291.6617,246.53

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.92%4.92%4.92%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)4,320.904,364.994,409.08
Year 2 PV (M)6,763.376,902.107,042.24
Year 3 PV (M)8,864.829,138.979,418.71
Year 4 PV (M)10,659.6111,101.4111,556.79
Year 5 PV (M)12,179.0712,813.2613,473.60
PV of Terminal Value (M)671,264.63706,218.94742,614.44
Equity Value (M)714,052.40750,539.66788,514.86
Shares Outstanding (M)3,518.463,518.463,518.46
Fair Value$202.94$213.32$224.11
Upside / Downside-74.31%-73.00%-71.63%

High-Yield Dividend Screener

« Prev Page 13 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
CLColgate-Palmolive Company2.88%$2.2462.40%
TCBKTriCo Bancshares2.87%$1.3537.83%
0U6R.LBunge Limited2.86%$3.0531.37%
FBMSThe First Bancshares, Inc.2.86%$0.9739.72%
RILYGB. Riley Financial, Inc. 5.00% Senior Notes due 20262.86%$0.5856.91%
CNSCohen & Steers, Inc.2.85%$1.8156.91%
MRBKMeridian Corporation2.85%$0.4927.85%
AMGNAmgen Inc.2.84%$9.3172.03%
BKHBlack Hills Corporation2.84%$1.9850.60%
GABCGerman American Bancorp, Inc.2.84%$1.1140.35%
HOMBHome Bancshares, Inc.2.84%$0.7934.17%
KOThe Coca-Cola Company2.84%$1.9665.04%
SBFGSB Financial Group, Inc.2.84%$0.6128.02%
TSBKTimberland Bancorp, Inc.2.84%$1.0027.24%
CATYCathay General Bancorp2.83%$1.3831.20%
CWTCalifornia Water Service Group2.83%$1.2253.25%
EBIXEbix, Inc.2.83%$0.0846.85%
CMS-PBConsumers Energy Company2.82%$2.1762.27%
EPRTEssential Properties Realty Trust, Inc.2.82%$0.8570.58%
GPKGraphic Packaging Holding Company2.82%$0.4324.85%
VALSXValue Line Select Growth Fund2.82%$0.8756.29%
CCNECNB Financial Corporation2.81%$0.7235.05%
ORRFOrrstown Financial Services, Inc.2.81%$0.9826.05%
TXNMTXNM Energy, Inc.2.80%$1.6586.75%
STCStewart Information Services Corporation2.79%$1.9554.56%
CVLYCodorus Valley Bancorp, Inc.2.77%$0.6728.98%
KKRSKKR Group Finance Co. IX LLC 4.2.77%$0.497.61%
SHBIShore Bancshares, Inc.2.77%$0.4828.28%
HNNAHennessy Advisors, Inc.2.76%$0.2721.11%
HONEHarborOne Bancorp, Inc.2.76%$0.3351.05%
KMTKennametal Inc.2.76%$0.8065.12%
PNMPNM Resources, Inc.2.76%$1.1257.65%
HWCHancock Whitney Corporation2.75%$1.7731.35%
YOUClear Secure, Inc.2.75%$0.9550.89%
0HE2.LAmeren Corporation2.74%$2.7853.51%
MTDRMatador Resources Company2.74%$1.1918.96%
OFGOFG Bancorp2.74%$1.1225.13%
VLOValero Energy Corporation2.74%$4.5393.65%
YORWThe York Water Company2.73%$0.8762.37%
CCZComcast Holdings Corp.2.72%$1.6326.92%
KKellanova2.72%$2.2762.18%
ADTADT Inc.2.71%$0.2229.95%
AVTAvnet, Inc.2.71%$1.3448.46%
BKUBankUnited, Inc.2.71%$1.2134.19%
CNOBConnectOne Bancorp, Inc.2.71%$0.7148.64%
GBXThe Greenbrier Companies, Inc.2.71%$1.2819.40%
PBHCPathfinder Bancorp, Inc.2.71%$0.3826.39%
TRINTrinity Capital Inc.2.71%$0.4120.50%
RILYNB. Riley Financial, Inc. - 6.502.70%$0.5856.91%
0L5A.LSempra2.69%$2.4172.79%