Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

PT Industri Jamu dan Farmasi Sido Muncul Tbk (SIDO.JK)

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

Valuation Snapshot

Stable Growth$1,321.42 - $7,153.77$2,396.68
Multi-Stage$1,151.33 - $1,259.03$1,204.19
Blended Fair Value$1,800.43
Current Price$535.00
Upside236.53%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.03%10.31%36.2135.8136.4234.1425.9521.4621.9612.9812.3612.07
YoY Growth--1.12%-1.66%6.66%31.54%20.93%-2.27%69.23%5.01%2.36%-11.11%
Dividend Yield--6.47%5.87%4.19%3.35%3.33%3.70%4.43%3.85%4.41%4.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,211,453.00
(-) Cash Dividends Paid (M)1,167,522.00
(=) Cash Retained (M)43,931.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)242,290.60151,431.6390,858.98
Cash Retained (M)43,931.0043,931.0043,931.00
(-) Cash Required (M)-242,290.60-151,431.63-90,858.98
(=) Excess Retained (M)-198,359.60-107,500.63-46,927.98
(/) Shares Outstanding (M)29,822.7729,822.7729,822.77
(=) Excess Retained per Share-6.65-3.60-1.57
LTM Dividend per Share39.1539.1539.15
(+) Excess Retained per Share-6.65-3.60-1.57
(=) Adjusted Dividend32.5035.5437.58
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate3.95%4.95%5.95%
Fair Value$1,321.42$2,396.68$7,153.77
Upside / Downside146.99%347.98%1,237.15%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,211,453.001,271,468.881,334,457.971,400,567.571,469,952.271,542,774.311,589,057.54
Payout Ratio96.37%95.10%93.82%92.55%91.27%90.00%92.50%
Projected Dividends (M)1,167,522.001,209,153.621,252,044.731,296,217.971,341,695.091,388,496.881,469,878.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.51%6.51%6.51%
Growth Rate3.95%4.95%5.95%
Year 1 PV (M)1,124,426.331,135,242.901,146,059.48
Year 2 PV (M)1,082,726.841,103,657.911,124,789.36
Year 3 PV (M)1,042,381.331,072,753.621,103,710.24
Year 4 PV (M)1,003,348.831,042,516.891,082,820.68
Year 5 PV (M)965,589.541,012,934.811,062,119.29
PV of Terminal Value (M)29,117,370.9330,545,068.3232,028,227.33
Equity Value (M)34,335,843.8035,912,174.4637,547,726.37
Shares Outstanding (M)29,822.7729,822.7729,822.77
Fair Value$1,151.33$1,204.19$1,259.03
Upside / Downside115.20%125.08%135.33%

High-Yield Dividend Screener

« Prev Page 2 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0081.HKChina Overseas Grand Oceans Group Limited15.97%$0.3160.87%
QRF.BRQrf Comm. VA15.92%$1.6488.42%
INC-UN.TOIncome Financial Trust15.90%$1.4843.23%
QRI.AXQualitas Real Estate Income Fund15.90%$0.2594.00%
9172.KLFormosa Prosonic Industries Berhad15.89%$0.1872.55%
1099.HKSinopharm Group Co. Ltd.15.88%$3.1363.13%
XBBDC.MCBanco Bradesco S.A.15.82%$0.4623.31%
LPIN.JKPT Multi Prima Sejahtera Tbk15.59%$69.5396.86%
LFG.AXLiberty Financial Group Limited15.46%$0.6679.98%
ALPDX.PAPiscines Desjoyaux S.A.15.43%$2.0088.06%
2660.HKZengame Technology Holding Limited15.29%$0.3942.93%
CD3.AXCD Private Equity Fund III15.14%$0.1791.41%
PAGSPagSeguro Digital Ltd.15.12%$1.4619.46%
0912.HKSuga International Holdings Limited15.10%$0.1669.91%
RUI.PARubis15.03%$4.8772.73%
WAM.AXWAM Capital Limited15.01%$0.2767.95%
0113.HKDickson Concepts (International) Limited15.00%$0.8467.46%
0830.HKChina State Construction Development Holdings Limited14.96%$0.1834.59%
FFARM.ASForFarmers N.V.14.96%$0.6785.82%
BM.BKBangkok Sheet Metal Public Company Limited14.94%$0.1777.02%
DGS.TODividend Growth Split Corp.14.90%$1.1529.30%
6110.HKTopsports International Holdings Limited14.83%$0.4376.21%
GLB.AXGlobe International Limited14.83%$0.3872.14%
MOT.AXMetrics Income Opportunities Trust14.82%$0.2879.33%
CIQ-UN.TOCanadian High Income Equity Fund14.80%$1.0424.28%
BBVA.DEBanco Bilbao Vizcaya Argentaria, S.A.14.69%$0.6438.92%
601169.SSBank of Beijing Co., Ltd.14.63%$0.8064.51%
0184.HKKeck Seng Investments (Hong Kong) Limited14.62%$0.3123.90%
0881.HKZhongsheng Group Holdings Limited14.56%$1.7065.93%
6626.HKYuexiu Services Group Limited14.51%$0.3664.32%
ALNU.MEPJSC ALROSA-Nyurba14.51%$9,491.6654.89%
NONG.OLSpareBank 1 Nord-Norge14.36%$21.7372.60%
0640.HKInfinity Development Holdings Company Limited14.32%$0.3651.92%
2558.HKJinshang Bank Co., Ltd.14.28%$0.2031.14%
0270.HKGuangdong Investment Limited14.27%$0.9899.44%
0517.HKCOSCO SHIPPING International (Hong Kong) Co., Ltd.14.01%$0.8888.71%
2560.HKAnhui Conch Material Technology Co Ltd14.01%$0.2449.79%
WTCM.MEJoint Stock Company "World Trade Center Moscow"13.98%$1.9924.33%
6186.HKChina Feihe Limited13.94%$0.5681.20%
601186.SSChina Railway Construction Corporation Limited13.92%$1.0764.40%
CFEB.BRCompagnie d'Entreprises CFE S.A.13.92%$1.2171.32%
PMV.AXPremier Investments Limited13.92%$1.9251.67%
601229.SSBank of Shanghai Co., Ltd.13.82%$1.4093.74%
2120.HKWenzhou Kangning Hospital Co., Ltd.13.78%$1.3769.01%
DLNGDynagas LNG Partners LP13.72%$0.5131.08%
MXT.AXMetrics Master Income Trust13.71%$0.2785.17%
0085.HKChina Electronics Huada Technology Company Limited13.70%$0.1947.52%
0046.HKComputer And Technologies Holdings Limited13.69%$0.2285.50%
601328.SSBank of Communications Co., Ltd.13.66%$0.9992.22%
AKER.OLAker ASA13.66%$106.4372.10%