Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

PT United Tractors Tbk (UNTR.JK)

Company Dividend Discount ModelIndustry: Industrial MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$209,951.50 - $844,097.38$560,051.66
Multi-Stage$103,700.38 - $113,362.63$108,443.38
Blended Fair Value$334,247.52
Current Price$26,775.00
Upside1,148.36%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.99%15.07%2,235.276,883.971,752.66829.661,002.111,269.081,002.11693.06598.60817.30
YoY Growth---67.53%292.77%111.25%-17.21%-21.04%26.64%44.59%15.78%-26.76%48.78%
Dividend Yield--9.49%28.65%6.02%3.25%4.53%7.51%3.68%2.17%2.26%5.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,414,710.00
(-) Cash Dividends Paid (M)7,808,837.00
(=) Cash Retained (M)7,605,873.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,082,942.001,926,838.751,156,103.25
Cash Retained (M)7,605,873.007,605,873.007,605,873.00
(-) Cash Required (M)-3,082,942.00-1,926,838.75-1,156,103.25
(=) Excess Retained (M)4,522,931.005,679,034.256,449,769.75
(/) Shares Outstanding (M)3,631.813,631.813,631.81
(=) Excess Retained per Share1,245.371,563.691,775.91
LTM Dividend per Share2,150.122,150.122,150.12
(+) Excess Retained per Share1,245.371,563.691,775.91
(=) Adjusted Dividend3,395.493,713.823,926.03
WACC / Discount Rate7.21%7.21%7.21%
Growth Rate5.50%6.50%7.50%
Fair Value$209,951.50$560,051.66$844,097.38
Upside / Downside684.13%1,991.70%3,052.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,414,710.0016,416,666.1517,483,749.4518,620,193.1619,830,505.7221,119,488.5921,753,073.25
Payout Ratio50.66%58.53%66.40%74.26%82.13%90.00%92.50%
Projected Dividends (M)7,808,837.009,608,129.0311,608,336.6913,827,977.0016,287,125.3319,007,539.7320,121,592.76

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.21%7.21%7.21%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)8,878,133.738,962,286.669,046,439.58
Year 2 PV (M)9,911,416.0710,100,200.7010,290,766.33
Year 3 PV (M)10,909,559.5111,222,733.7611,541,844.79
Year 4 PV (M)11,873,420.8512,330,039.1012,799,702.62
Year 5 PV (M)12,803,838.4513,422,268.6414,064,367.60
PV of Terminal Value (M)322,243,619.99337,808,107.33353,968,284.24
Equity Value (M)376,619,988.60393,845,636.20411,711,405.16
Shares Outstanding (M)3,631.813,631.813,631.81
Fair Value$103,700.38$108,443.38$113,362.63
Upside / Downside287.30%305.02%323.39%

High-Yield Dividend Screener

« Prev Page 24 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
NDA-FI.HENordea Bank Abp5.73%$0.9467.38%
RBF.BKR&B Food Supply Public Company Limited5.73%$0.1781.37%
1882.HKHaitian International Holdings Limited5.72%$1.2733.58%
3339.HKLonking Holdings Limited5.72%$0.1736.46%
4126.TWOPacific Hospital Supply Co., Ltd5.72%$4.8486.09%
SLFSun Life Financial Inc.5.72%$3.6065.58%
0QKD.LForbo Holding AG5.71%$50.0340.66%
IPE.WAIPOPEMA Securities S.A.5.71%$0.2368.17%
SNOR.OLSpareBank 1 Nordmøre5.71%$10.0420.14%
3705.TWYungShin Global Holding Corporation5.70%$3.2590.33%
MST.BKMaybank Securities (Thailand) Public Company Limited5.70%$0.3875.36%
3462.TNomura Real Estate Master Fund, Inc.5.69%$9,849.8672.94%
CHILE.SNBanco de Chile5.69%$9.8578.63%
RSUL4.SAMetalúrgica Riosulense S.A.5.69%$3.9836.85%
600007.SSChina World Trade Center Co., Ltd.5.68%$1.1395.72%
AURG.OLAurskog Sparebank5.68%$15.0028.30%
BPO-PT.TOBrookfield Office Properties Inc5.68%$1.1634.59%
KTY.WAGrupa Kety S.A.5.68%$52.8592.39%
PREB.BKPre-Built Public Company Limited5.68%$0.2076.14%
3213.TWOMildef Crete Inc.5.67%$5.9677.23%
NAB.AXNational Australia Bank Limited5.67%$2.4066.40%
3282.TComforia Residential REIT, Inc5.66%$18,861.6284.64%
DTEL.BRDeutsche Telekom AG5.66%$1.1349.89%
HELG.OLSpareBank 1 Helgeland5.66%$10.3551.40%
SITHAI.BKSrithai Superware Public Company Limited5.66%$0.0697.25%
002884.SZGuangdong Lingxiao Pump Industry Co.,Ltd.5.65%$1.0077.13%
1535.TWChina Ecotek Corporation5.65%$2.9975.30%
8960.TUnited Urban Investment Corporation5.65%$10,346.6368.81%
SIILI.HESiili Solutions Oyj5.65%$0.2640.06%
AVEN.STAvensia AB (publ)5.64%$0.5078.26%
RPH.BKRatchaphruek Hospital Public Company Limited5.64%$0.2885.55%
1702.HKDongguang Chemical Limited5.63%$0.1123.80%
601033.SSGrandtop Yongxing Group Co., Ltd.5.63%$0.8583.54%
601398.SSIndustrial & Commercial Bank of China Ltd.5.63%$0.4543.37%
JDF.BKJD Food Public Company Limited5.63%$0.0852.54%
024110.KSIndustrial Bank of Korea5.62%$1,165.3436.50%
DHBK.QADoha Bank Q.P.S.C.5.62%$0.1655.17%
0667.HKChina East Education Holdings Limited5.61%$0.3885.28%
0807.HKSIIC Environment Holdings Ltd.5.61%$0.0625.08%
EKH.BKEkachai Medical Care Public Company Limited5.61%$0.2891.43%
HIFA-B.STHifab Group AB (publ.)5.61%$0.1742.74%
KCAR.BKKrungthai Car Rent and Lease Public Company Limited5.61%$0.3043.66%
000987.SZGuangzhou Yuexiu Financial Holdings Group Co., Ltd.5.60%$0.4663.54%
0VCO.LPeyto Exploration & Development Corp.5.60%$1.2970.79%
1537.TWKung Long Batteries Industrial Co.,Ltd5.60%$7.0072.79%
DVR.AXDiverger Limited5.60%$0.0769.90%
SECURE.BKnForce Secure Public Company Limited5.60%$0.7053.33%
029960.KQKorea Environment Technology Co., Ltd.5.59%$499.3892.03%
2057.HKZTO Express (Cayman) Inc.5.59%$9.3186.81%
3468.TStar Asia Investment Corporation5.59%$3,448.1578.34%