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 Central Asia Tbk (BBCA.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$25,422.05 - $91,921.66$80,582.40
Multi-Stage$11,921.55 - $13,027.73$12,464.56
Blended Fair Value$46,523.48
Current Price$8,675.00
Upside436.29%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS31.34%27.21%277.51212.51155.01111.40110.6071.0052.0042.0035.0030.60
YoY Growth--30.59%37.10%39.14%0.72%55.77%36.54%23.81%20.00%14.38%22.40%
Dividend Yield--3.26%2.16%1.77%1.40%1.78%1.29%0.95%0.90%1.06%1.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)56,976,535.00
(-) Cash Dividends Paid (M)36,982,515.00
(=) Cash Retained (M)19,994,020.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,395,307.007,122,066.884,273,240.13
Cash Retained (M)19,994,020.0019,994,020.0019,994,020.00
(-) Cash Required (M)-11,395,307.00-7,122,066.88-4,273,240.13
(=) Excess Retained (M)8,598,713.0012,871,953.1315,720,779.88
(/) Shares Outstanding (M)123,270.28123,270.28123,270.28
(=) Excess Retained per Share69.75104.42127.53
LTM Dividend per Share300.01300.01300.01
(+) Excess Retained per Share69.75104.42127.53
(=) Adjusted Dividend369.77404.43427.54
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Fair Value$25,422.05$80,582.40$91,921.66
Upside / Downside193.05%828.90%959.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)56,976,535.0060,680,009.7864,624,210.4168,824,784.0973,298,395.0578,062,790.7380,404,674.45
Payout Ratio64.91%69.93%74.94%79.96%84.98%90.00%92.50%
Projected Dividends (M)36,982,515.0042,431,504.5448,432,611.5955,034,589.4662,290,196.6670,256,511.6674,374,323.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)39,270,593.1939,642,826.3040,015,059.41
Year 2 PV (M)41,485,463.6342,275,645.1943,073,281.29
Year 3 PV (M)43,628,755.1544,881,179.9246,157,346.63
Year 4 PV (M)45,702,064.8847,459,637.3249,267,422.37
Year 5 PV (M)47,706,958.9150,011,222.8652,403,676.42
PV of Terminal Value (M)1,251,778,469.631,312,239,837.781,375,015,204.80
Equity Value (M)1,469,572,305.391,536,510,349.371,605,931,990.93
Shares Outstanding (M)123,270.28123,270.28123,270.28
Fair Value$11,921.55$12,464.56$13,027.73
Upside / Downside37.42%43.68%50.18%

High-Yield Dividend Screener

« Prev Page 18 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HBCPHome Bancorp, Inc.1.92%$1.1019.54%
SLMSLM Corporation1.92%$0.5317.47%
UVEUniversal Insurance Holdings, Inc.1.92%$0.6114.30%
WALWestern Alliance Bancorporation1.92%$1.6420.05%
0JZ1.LMasco Corporation1.91%$1.2331.44%
0L8B.LSouthern Copper Corporation1.91%$2.8060.30%
BKRBaker Hughes Company1.91%$0.9030.82%
BPACBullpen Parlay Acquisition Company1.91%$0.2036.09%
ELVElevance Health Inc.1.91%$6.7527.56%
NGVCNatural Grocers by Vitamin Cottage, Inc.1.91%$0.4723.70%
SYBTStock Yards Bancorp, Inc.1.91%$1.2527.22%
0JVQ.LLowe's Companies, Inc.1.90%$4.6738.55%
ATERXAB Sustainable Global Thematic Fund Class R1.90%$2.8436.57%
BLLBall Corporation1.90%$1.329.47%
EAIEntergy Arkansas, Inc. 1M BD 4.875%661.90%$0.409.71%
MMCMarsh & McLennan Companies, Inc.1.90%$3.4741.48%
THOThor Industries, Inc.1.90%$2.0037.63%
TRGPTarga Resources Corp.1.90%$3.5546.50%
TTCThe Toro Company1.90%$1.5245.26%
0K8M.LNorfolk Southern Corporation1.89%$5.4241.12%
FDXFedEx Corporation1.89%$5.5432.63%
ALLThe Allstate Corporation1.87%$3.8112.13%
BERYBerry Global Group, Inc.1.87%$1.2624.23%
NHCNational HealthCare Corporation1.87%$2.4437.72%
PRDOPerdoceo Education Corporation1.87%$0.5423.03%
ABTAbbott Laboratories1.86%$2.3128.93%
TNETTriNet Group, Inc.1.86%$1.0638.35%
BTMDbiote Corp.1.85%$0.055.82%
WDFCWD-40 Company1.85%$3.6554.36%
AMTBAmerant Bancorp Inc.1.84%$0.3622.80%
BNHBrookfield Finance Inc. 4.625%1.84%$0.3070.51%
MGRCMcGrath RentCorp1.84%$1.9332.75%
NATINational Instruments Corporation1.84%$1.1082.38%
OTISOtis Worldwide Corporation1.84%$1.6347.44%
WSWorthington Steel, Inc.1.84%$0.6526.98%
KBHKB Home1.83%$1.0513.68%
WRBW. R. Berkley Corporation1.83%$1.2726.69%
PIPRPiper Sandler Companies1.82%$6.3647.91%
SFBSServisFirst Bancshares, Inc.1.82%$1.3027.90%
YUMYum! Brands, Inc.1.82%$2.7354.40%
LVSLas Vegas Sands Corp.1.81%$1.1851.99%
HNVRHanover Bancorp, Inc.1.80%$0.4126.32%
TSCOTractor Supply Company1.79%$0.9143.76%
CLIMack-Cali Realty Corporation1.78%$0.3321.71%
RRRRed Rock Resorts, Inc.1.78%$1.1260.48%
SBRSabine Royalty Trust1.78%$1.2523.02%
TMUST-Mobile US, Inc.1.78%$3.5533.70%
BWFGBankwell Financial Group, Inc.1.77%$0.8021.59%
DGXQuest Diagnostics Incorporated1.77%$3.0735.81%
JPMJPMorgan Chase & Co.1.77%$5.7527.69%