Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

PT Tempo Scan Pacific Tbk (TSPC.JK)

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

Valuation Snapshot

Stable Growth$11,686.46 - $65,469.76$22,276.96
Multi-Stage$9,070.22 - $9,938.83$9,496.45
Blended Fair Value$15,886.70
Current Price$2,370.00
Upside570.32%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.42%4.28%88.16128.3864.7765.6040.7432.0631.8139.3239.1049.67
YoY Growth---31.33%98.22%-1.28%61.03%27.06%0.80%-19.10%0.58%-21.28%-14.31%
Dividend Yield--3.58%6.72%4.61%4.45%2.75%3.32%1.79%2.42%1.99%2.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,501,326.41
(-) Cash Dividends Paid (M)504,656.46
(=) Cash Retained (M)996,669.95
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)300,265.28187,665.80112,599.48
Cash Retained (M)996,669.95996,669.95996,669.95
(-) Cash Required (M)-300,265.28-187,665.80-112,599.48
(=) Excess Retained (M)696,404.67809,004.15884,070.47
(/) Shares Outstanding (M)4,503.584,503.584,503.58
(=) Excess Retained per Share154.63179.64196.30
LTM Dividend per Share112.06112.06112.06
(+) Excess Retained per Share154.63179.64196.30
(=) Adjusted Dividend266.69291.69308.36
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate4.16%5.16%6.16%
Fair Value$11,686.46$22,276.96$65,469.76
Upside / Downside393.10%839.96%2,662.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,501,326.411,578,760.621,660,188.671,745,816.551,835,860.881,930,549.451,988,465.93
Payout Ratio33.61%44.89%56.17%67.45%78.72%90.00%92.50%
Projected Dividends (M)504,656.46708,725.09932,501.811,177,476.731,445,241.241,737,494.501,839,330.99

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate4.16%5.16%6.16%
Year 1 PV (M)658,926.90665,253.15671,579.39
Year 2 PV (M)806,062.19821,614.21837,314.83
Year 3 PV (M)946,303.91973,822.321,001,869.11
Year 4 PV (M)1,079,886.421,121,958.691,165,248.49
Year 5 PV (M)1,207,037.071,266,103.151,327,459.24
PV of Terminal Value (M)36,150,228.4137,919,231.6539,756,819.53
Equity Value (M)40,848,444.8942,767,983.1644,760,290.59
Shares Outstanding (M)4,503.584,503.584,503.58
Fair Value$9,070.22$9,496.45$9,938.83
Upside / Downside282.71%300.69%319.36%

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%