Definitive Analysis
Definitive Analysis

Financial Statements

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 2 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
GHYPGIM Global High Yield Fund, Inc15.29%$1.8962.38%
BGRBlackRock Energy and Resources Trust15.26%$2.1298.26%
BOEBlackRock Enhanced Global Dividend Trust15.09%$1.7867.28%
FENFirst Trust Energy Income and Growth Fund15.00%$2.4049.79%
SOJESouthern Company (The) Series 214.95%$2.6967.01%
PSFCohen & Steers Select Preferred and Income Fund, Inc.14.84%$3.0256.28%
EVGEaton Vance Short Duration Diversified Income Fund14.82%$1.6271.62%
LDPCohen & Steers Limited Duration Preferred and Income Fund, Inc.14.73%$3.1554.69%
DNPDNP Select Income Fund Inc.14.64%$1.4553.01%
JRSNuveen Real Estate Income Fund14.56%$1.1189.79%
DPGDuff & Phelps Utility and Infrastructure Fund Inc.14.47%$1.8654.60%
BSTBlackRock Science and Technology Trust14.42%$5.8646.91%
MPAIXMorgan Stanley Insti Fd Advantage Portfolio Cl I14.33%$4.0043.20%
JCAPJefferson Capital, Inc. Common Stock14.11%$3.1245.65%
PHTPioneer High Income Fund, Inc.13.99%$1.1961.96%
RZC7.125% Fixed-Rate Reset Subordinated Debentures due 205213.93%$3.5527.34%
RNPCohen & Steers REIT and Preferred Income Fund, Inc.13.88%$2.7761.92%
DOMHDominari Holdings Inc.13.87%$0.7010.86%
STT-PDState Street Corporation13.86%$3.4633.48%
FCTFirst Trust Senior Floating Rate Income Fund II13.80%$1.3867.42%
VIRTVirtu Financial, Inc.13.57%$4.4389.50%
DHFBNY Mellon High Yield Strategies Fund13.55%$0.3461.16%
JHIJohn Hancock Investors Trust13.15%$1.7974.97%
AIOVirtus Artificial Intelligence & Technology Opportunities Fund12.91%$2.8238.01%
UTFCohen & Steers Infrastructure Fund, Inc12.84%$3.1453.56%
DFPFlaherty & Crumrine Dynamic Preferred and Income Fund Inc.12.81%$2.6848.05%
WEAWestern Asset Premier Bond Fund12.81%$1.4380.16%
TPZTortoise Essential Energy Fund12.76%$2.6467.76%
FTFranklin Universal Trust12.72%$1.0256.42%
CSQCalamos Strategic Total Return Fund12.70%$2.4351.10%
HYBThe New America High Income Fund Inc.12.68%$1.0463.42%
NBBNuveen Taxable Municipal Income Fund12.66%$2.0085.04%
RWAYRunway Growth Finance Corp.12.66%$1.1475.51%
ELVTElevate Credit, Inc.12.61%$0.2475.91%
NDPTortoise Energy Independence Fund, Inc.12.60%$5.0986.32%
BCEICivitas Resources, Inc.12.58%$7.0698.41%
GENVRGen Digital Inc. Contingent Value Rights12.54%$0.5054.91%
SOJCThe Southern Company JR 2017B NT 7712.31%$2.6967.01%
BTOJohn Hancock Financial Opportunities Fund12.25%$4.3229.72%
FEIFirst Trust MLP and Energy Income Fund12.21%$1.2058.56%
PCNPIMCO Corporate & Income Strategy Fund12.19%$1.5568.95%
HTDJohn Hancock Tax-Advantaged Dividend Income Fund12.17%$2.9051.08%
NIEVirtus Equity & Convertible Income Fund12.17%$3.0445.26%
PFDFlaherty & Crumrine Preferred Income Fund Inc.11.99%$1.4348.51%
TYGTortoise Energy Infrastructure Corporation11.98%$4.9643.95%
FPLFirst Trust New Opportunities MLP & Energy Fund11.82%$0.9254.20%
BTZBlackRock Credit Allocation Income Trust11.69%$1.2692.75%
BHBFXMadison Dividend Income Fd Cl Y11.61%$2.8540.22%
CGABLThe Carlyle Group Inc. 4.625% Subordinated Notes due 206111.57%$2.0197.92%
DBLDoubleLine Opportunistic Credit Fund11.57%$1.7652.03%