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 Bank SMBC Indonesia Tbk (BTPN.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$2,514.78 - $4,017.98$3,196.59
Multi-Stage$4,547.28 - $5,001.20$4,769.83
Blended Fair Value$3,983.21
Current Price$2,520.00
Upside58.06%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%64.2578.2313.407.169.760.0053.9753.970.000.00
YoY Growth---17.88%483.92%87.19%-26.65%0.00%-100.00%0.00%0.00%0.00%0.00%
Dividend Yield--3.21%2.97%0.54%0.27%0.34%0.00%1.49%1.61%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,572,585.00
(-) Cash Dividends Paid (M)642,260.00
(=) Cash Retained (M)1,930,325.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)514,517.00321,573.13192,943.88
Cash Retained (M)1,930,325.001,930,325.001,930,325.00
(-) Cash Required (M)-514,517.00-321,573.13-192,943.88
(=) Excess Retained (M)1,415,808.001,608,751.881,737,381.13
(/) Shares Outstanding (M)10,645.9510,645.9510,645.95
(=) Excess Retained per Share132.99151.11163.20
LTM Dividend per Share60.3360.3360.33
(+) Excess Retained per Share132.99151.11163.20
(=) Adjusted Dividend193.32211.44223.53
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate-0.61%0.39%1.39%
Fair Value$2,514.78$3,196.59$4,017.98
Upside / Downside-0.21%26.85%59.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,572,585.002,582,642.112,592,738.542,602,874.432,613,049.962,623,265.262,701,963.21
Payout Ratio24.97%37.97%50.98%63.99%76.99%90.00%92.50%
Projected Dividends (M)642,260.00980,692.231,321,760.741,665,480.962,011,868.432,360,938.732,499,315.97

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate-0.61%0.39%1.39%
Year 1 PV (M)907,138.57916,265.54925,392.52
Year 2 PV (M)1,130,927.181,153,798.811,176,899.41
Year 3 PV (M)1,318,142.501,358,330.751,399,327.66
Year 4 PV (M)1,472,865.751,533,042.001,595,043.64
Year 5 PV (M)1,598,781.821,680,845.581,766,245.06
PV of Terminal Value (M)41,982,194.2744,137,095.3346,379,588.78
Equity Value (M)48,410,050.0750,779,378.0153,242,497.06
Shares Outstanding (M)10,645.9510,645.9510,645.95
Fair Value$4,547.28$4,769.83$5,001.20
Upside / Downside80.45%89.28%98.46%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%