Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

PT Bank Tabungan Negara (Persero) Tbk (BBTN.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$4,172.26 - $8,821.12$5,916.85
Multi-Stage$5,009.81 - $5,496.35$5,248.49
Blended Fair Value$5,582.67
Current Price$1,285.00
Upside334.45%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.51%4.10%49.8943.3916.930.001.4940.0143.1437.3226.3815.90
YoY Growth--14.97%156.29%0.00%-100.00%-96.27%-7.25%15.60%41.49%65.91%-52.39%
Dividend Yield--5.64%2.91%1.38%0.00%0.09%4.94%1.88%1.11%1.21%0.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,227,615.00
(-) Cash Dividends Paid (M)751,833.00
(=) Cash Retained (M)2,475,782.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)645,523.00403,451.88242,071.13
Cash Retained (M)2,475,782.002,475,782.002,475,782.00
(-) Cash Required (M)-645,523.00-403,451.88-242,071.13
(=) Excess Retained (M)1,830,259.002,072,330.132,233,710.88
(/) Shares Outstanding (M)14,034.4414,034.4414,034.44
(=) Excess Retained per Share130.41147.66159.16
LTM Dividend per Share53.5753.5753.57
(+) Excess Retained per Share130.41147.66159.16
(=) Adjusted Dividend183.98201.23212.73
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate2.51%3.51%4.51%
Fair Value$4,172.26$5,916.85$8,821.12
Upside / Downside224.69%360.46%586.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,227,615.003,340,929.343,458,221.893,579,632.323,705,305.213,835,390.183,950,451.88
Payout Ratio23.29%36.64%49.98%63.32%76.66%90.00%92.50%
Projected Dividends (M)751,833.001,223,949.821,728,289.902,266,533.892,840,440.753,451,851.163,654,167.99

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate2.51%3.51%4.51%
Year 1 PV (M)1,132,497.781,143,545.381,154,592.98
Year 2 PV (M)1,479,667.331,508,676.661,537,967.60
Year 3 PV (M)1,795,491.931,848,551.641,902,646.52
Year 4 PV (M)2,081,999.992,164,436.742,249,297.64
Year 5 PV (M)2,341,104.482,457,542.362,578,567.79
PV of Terminal Value (M)61,479,143.9464,536,889.2567,715,106.84
Equity Value (M)70,309,905.4673,659,642.0377,138,179.38
Shares Outstanding (M)14,034.4414,034.4414,034.44
Fair Value$5,009.81$5,248.49$5,496.35
Upside / Downside289.87%308.44%327.73%

High-Yield Dividend Screener

« Prev Page 17 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PBY-UN.TOCanso Credit Trust - Canso Credit Income Fund6.89%$1.1043.72%
002267.SZShaanxi Provincial Natural Gas Co.,Ltd6.88%$0.5285.38%
0590.HKLuk Fook Holdings (International) Limited6.88%$1.6433.93%
0QPD.LAllreal Holding AG6.88%$14.0066.23%
8967.TJapan Logistics Fund, Inc.6.88%$7,165.6791.03%
3356.TWGeoVision Inc.6.87%$3.2561.01%
OPUS.BDOPUS GLOBAL Nyrt.6.87%$37.7385.10%
INK.WAInstal Kraków S.A.6.86%$2.5241.25%
NLB.ILNova Ljubljanska Banka d.d.6.86%$2.4749.72%
0148.HKKingboard Holdings Limited6.85%$2.0345.96%
3592.TWRaydium Semiconductor Corporation6.85%$15.1468.63%
ABEV3.SAAmbev S.A.6.85%$0.9391.30%
ETER3.SAEternit S.A.6.85%$0.2835.41%
HTC-R.BKHaad Thip Public Company Limited6.85%$1.0269.98%
PBAPembina Pipeline Corporation6.85%$2.6486.47%
2527.TWHung Ching Development & Construction Co., Ltd.6.84%$2.0048.52%
3466.TLaSalle LOGIPORT REIT6.84%$10,849.3675.97%
KLINIQ.BKThe Klinique Medical Clinic Public Company Limited6.82%$1.4690.74%
LPF.BKLotus's Retail Growth Freehold and Leasehold Property Fund6.82%$0.7383.53%
CLWTEuro Tech Holdings Company Limited6.81%$0.0824.63%
TMD.BKThai Metal Drum Manufacturing Public Company Limited6.80%$1.7775.56%
FID.AXFiducian Group Ltd6.79%$0.7974.24%
NNND.FTencent Holdings Limited6.79%$4.6820.82%
RIC.AXRidley Corporation Limited6.79%$0.1867.95%
8961.TMORI TRUST Sogo Reit, Inc.6.78%$5,291.8468.53%
CENCOSHOPP.SNCencosud Shopping S.A.6.78%$94.9375.52%
COVH.PACovivio Hotels6.78%$1.5487.52%
FLOYD.BKFloyd Public Company Limited6.78%$0.0834.43%
ALGIR.PASignaux Girod S.A.6.77%$1.0032.73%
0144.HKChina Merchants Port Holdings Company Limited6.76%$1.0329.79%
0512.HKGrand Pharmaceutical Group Limited6.76%$0.5341.13%
TOG.BKThai Optical Group Public Company Limited6.76%$0.4566.31%
SSF.BKSurapon Foods Public Company Limited6.75%$0.3466.42%
0RU6.LSpareBank 1 Ostlandet6.74%$13.9853.75%
2313.HKShenzhou International Group Holdings Limited6.74%$4.1853.04%
600188.SSYankuang Energy Group Company Limited6.74%$0.8977.55%
0QO2.LBurkhalter Holding AG6.73%$9.3188.33%
82331.HKLi Ning Company Limited6.73%$1.1350.46%
TBR.AXTribune Resources Limited6.73%$0.4055.86%
200512.SZTsann Kuen (China) Enterprise Co., Ltd.6.72%$0.2174.88%
C07.SIJardine Cycle & Carriage Limited6.72%$2.2847.91%
GISS.QAGulf International Services Q.P.S.C.6.72%$0.1745.22%
MELG.OLMelhus Sparebank6.72%$13.5025.36%
SGP.AXStockland6.72%$0.3982.32%
UNI.AXUniversal Store Holdings Limited6.72%$0.5481.02%
0R6M.LIntershop Holding AG6.71%$11.0031.38%
CEEB3.SACompanhia de Eletricidade do Estado da Bahia - COELBA6.71%$3.0237.99%
017940.KSE1 Corporation6.70%$5,410.2182.17%
3080.SREastern Province Cement Company6.70%$1.6056.11%
CNQCanadian Natural Resources Limited6.70%$2.3071.45%