Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Kalbe Farma Tbk. (KLBF.JK)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$2,839.59 - $15,033.91$5,651.63
Multi-Stage$2,250.20 - $2,465.37$2,355.78
Blended Fair Value$4,003.70
Current Price$1,130.00
Upside254.31%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.31%6.05%31.4538.5535.7828.7926.7326.7325.7022.6219.5319.53
YoY Growth---18.42%7.75%24.30%7.69%0.00%4.00%13.64%15.79%0.00%11.76%
Dividend Yield--2.77%2.63%1.70%1.79%1.70%2.23%1.72%1.51%1.27%1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,493,602.86
(-) Cash Dividends Paid (M)1,635,802.50
(=) Cash Retained (M)1,857,800.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)698,720.57436,700.36262,020.21
Cash Retained (M)1,857,800.361,857,800.361,857,800.36
(-) Cash Required (M)-698,720.57-436,700.36-262,020.21
(=) Excess Retained (M)1,159,079.781,421,100.001,595,780.14
(/) Shares Outstanding (M)45,591.8445,591.8445,591.84
(=) Excess Retained per Share25.4231.1735.00
LTM Dividend per Share35.8835.8835.88
(+) Excess Retained per Share25.4231.1735.00
(=) Adjusted Dividend61.3067.0570.88
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate4.05%5.05%6.05%
Fair Value$2,839.59$5,651.63$15,033.91
Upside / Downside151.29%400.14%1,230.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,493,602.863,670,055.383,855,420.054,050,146.994,254,709.064,469,603.024,603,691.11
Payout Ratio46.82%55.46%64.09%72.73%81.36%90.00%92.50%
Projected Dividends (M)1,635,802.502,035,347.972,471,080.472,945,636.183,461,825.274,022,642.724,258,414.28

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate4.05%5.05%6.05%
Year 1 PV (M)1,896,547.021,914,774.161,933,001.30
Year 2 PV (M)2,145,540.822,186,979.282,228,814.08
Year 3 PV (M)2,383,164.082,452,538.162,523,245.67
Year 4 PV (M)2,609,786.192,711,569.262,816,300.88
Year 5 PV (M)2,825,765.992,964,189.123,107,984.52
PV of Terminal Value (M)90,729,888.9895,174,388.4799,791,381.01
Equity Value (M)102,590,693.09107,404,438.45112,400,727.46
Shares Outstanding (M)45,591.8445,591.8445,591.84
Fair Value$2,250.20$2,355.78$2,465.37
Upside / Downside99.13%108.48%118.17%

High-Yield Dividend Screener

« Prev Page 20 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PZU.WAPowszechny Zaklad Ubezpieczen S.A.6.34%$4.3461.18%
TIMS3.SATIM S.A.6.34%$1.3782.19%
5027.KLKim Loong Resources Berhad6.33%$0.1590.58%
600177.SSYoungor Group Co.,Ltd6.33%$0.4885.43%
MQG.AXMacquarie Group Limited6.33%$12.8967.45%
1286.HKImpro Precision Industries Limited6.32%$0.3247.46%
2199.HKRegina Miracle International (Holdings) Limited6.32%$0.1551.30%
4331.SRAljazira Mawten REIT Fund6.32%$0.7471.72%
8284.TWOMitake Information Corporation6.32%$3.9988.71%
B7E.DEBlue Cap AG6.32%$1.0945.09%
SHAF.SWSchaeffler AG6.32%$0.4699.67%
2069.TWYuen Chang Stainless Steel Co., Ltd.6.31%$1.1672.53%
603369.SSJiangsu King's Luck Brewery Joint-Stock Co., Ltd.6.31%$2.2095.23%
035600.KQKginicis Co.,Ltd6.30%$640.7433.42%
3859.KLMagnum Berhad6.30%$0.0963.20%
600582.SSTiandi Science & Technology Co.Ltd6.29%$0.3754.45%
6281.TWE-Life Corporation6.29%$3.9796.34%
8953.TJapan Metropolitan Fund Investment Corporation6.29%$7,808.7582.66%
KYE.BKKang Yong Electric Public Company Limited6.29%$17.8046.83%
3130.TW104 Corporation6.28%$14.0798.54%
601658.SSPostal Savings Bank of China Co., Ltd.6.28%$0.3446.63%
005257.KSGreen Cross Holdings Corporation6.27%$1,649.8533.43%
4138.TWODynamic Medical Technologies Inc.6.27%$3.7785.97%
4383.KLJaya Tiasa Holdings Berhad6.27%$0.0740.20%
AH-R.BKAAPICO Hitech Public Company Limited6.27%$0.7935.60%
1093.HKCSPC Pharmaceutical Group Limited6.26%$0.5359.84%
1397.HKBaguio Green Group Limited6.26%$0.0721.64%
005440.KSHyundai Green Food Co.,Ltd.6.25%$501.5314.65%
0506.HKChina Foods Limited6.25%$0.2744.98%
0RFX.LBell Food Group AG6.25%$14.0034.79%
1345.HKShanghai Pioneer Holding Ltd6.25%$0.1461.06%
M-PAT.BKMFC Patong Heritage Property Fund6.25%$0.1267.74%
PRV-UN.TOPro Real Estate Investment Trust6.25%$0.4177.89%
2006.TWTung Ho Steel Enterprise Corporation6.24%$3.9966.06%
600867.SSTonghua Dongbao Pharmaceutical Co., Ltd.6.24%$0.5180.83%
CEKA.JKPT Wilmar Cahaya Indonesia Tbk.6.22%$149.7933.39%
TSFA.FTaiwan Semiconductor Manufacturing Company Limited6.22%$17.0027.78%
002061.SZZhejiang Communications Technology Co., Ltd.6.21%$0.2555.66%
003410.KSSsangYong C&E Co., Ltd.6.21%$434.4384.58%
6170.TWOWelldone Company6.21%$3.0864.20%
7480.TSuzuden Corporation6.21%$104.5987.83%
HMPRO-R.BKHome Product Center Public Company Limited6.21%$0.4187.39%
IPCC.JKPT Indonesia Kendaraan Terminal Tbk6.21%$86.9664.44%
4532.TWRechi Precision Co., Ltd.6.20%$1.5172.65%
OPM.PAOPmobility6.20%$1.0244.93%
BCVN.SWBanque Cantonale Vaudoise6.19%$6.2168.66%
MF.PAWendel6.19%$5.0581.14%
OVS.MIOVS S.p.A.6.19%$0.3079.04%
A5G.IRAIB Group plc6.18%$0.5848.87%
BEK-B.TOThe Becker Milk Company Limited6.18%$0.8047.42%