Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Lippo General Insurance Tbk (LPGI.JK)

Company Dividend Discount ModelIndustry: Insurance - DiversifiedSector: Financial Services

Valuation Snapshot

Stable Growth$210.94 - $287.20$249.74
Multi-Stage$324.21 - $356.60$340.09
Blended Fair Value$294.91
Current Price$460.00
Upside-35.89%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-30.14%-10.66%2.705.4233.3213.9410.6916.2412.248.508.259.00
YoY Growth---50.18%-83.72%138.95%30.37%-34.15%32.65%44.12%3.00%-8.31%7.77%
Dividend Yield--0.71%1.42%5.29%2.76%6.50%8.90%7.65%4.25%2.89%3.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)124,396.79
(-) Cash Dividends Paid (M)17,997.60
(=) Cash Retained (M)106,399.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,879.3615,549.609,329.76
Cash Retained (M)106,399.19106,399.19106,399.19
(-) Cash Required (M)-24,879.36-15,549.60-9,329.76
(=) Excess Retained (M)81,519.8490,849.5997,069.43
(/) Shares Outstanding (M)3,000.003,000.003,000.00
(=) Excess Retained per Share27.1730.2832.36
LTM Dividend per Share6.006.006.00
(+) Excess Retained per Share27.1730.2832.36
(=) Adjusted Dividend33.1736.2838.36
WACC / Discount Rate10.66%10.66%10.66%
Growth Rate-4.38%-3.38%-2.38%
Fair Value$210.94$249.74$287.20
Upside / Downside-54.14%-45.71%-37.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)124,396.79120,194.86116,134.86112,212.01108,421.66104,759.34107,902.12
Payout Ratio14.47%29.57%44.68%59.79%74.89%90.00%92.50%
Projected Dividends (M)17,997.6035,546.8151,889.9167,088.3781,200.8694,283.4199,809.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.66%10.66%10.66%
Growth Rate-4.38%-3.38%-2.38%
Year 1 PV (M)31,790.2332,122.6932,455.15
Year 2 PV (M)41,502.0142,374.5943,256.25
Year 3 PV (M)47,987.3349,508.6651,061.80
Year 4 PV (M)51,943.7254,150.9256,427.72
Year 5 PV (M)53,938.7456,818.7759,820.51
PV of Terminal Value (M)745,481.65785,286.11826,772.98
Equity Value (M)972,643.691,020,261.741,069,794.42
Shares Outstanding (M)3,000.003,000.003,000.00
Fair Value$324.21$340.09$356.60
Upside / Downside-29.52%-26.07%-22.48%

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%