Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Bank SMBC Indonesia Tbk (BTPN.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$2,513.63 - $4,015.50$3,194.91
Multi-Stage$4,543.16 - $4,996.66$4,765.51
Blended Fair Value$3,980.21
Current Price$2,520.00
Upside57.94%
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$2,513.63$3,194.91$4,015.50
Upside / Downside-0.25%26.78%59.35%

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)907,109.02916,235.70925,362.38
Year 2 PV (M)1,130,853.511,153,723.651,176,822.74
Year 3 PV (M)1,318,013.711,358,198.031,399,190.93
Year 4 PV (M)1,472,673.861,532,842.281,594,835.84
Year 5 PV (M)1,598,521.461,680,571.861,765,957.44
PV of Terminal Value (M)41,939,090.3244,091,778.9146,331,969.94
Equity Value (M)48,366,261.8850,733,350.4253,194,139.27
Shares Outstanding (M)10,645.9510,645.9510,645.95
Fair Value$4,543.16$4,765.51$4,996.66
Upside / Downside80.28%89.11%98.28%

High-Yield Dividend Screener

« Prev Page 25 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
8952.TJapan Real Estate Investment Corporation5.59%$7,312.3570.16%
AEGN.ATAegean Airlines S.A.5.59%$0.8128.27%
KMDS.JKPT Kurniamitra Duta Sentosa, Tbk5.59%$38.0052.57%
RECLTD.BOREC Limited5.59%$21.3032.48%
2488.HKLaunch Tech Company Limited5.58%$0.4931.82%
ANIM3.SAAnima Holding S.A.5.58%$0.1844.03%
PROF-B.STProfilGruppen AB (publ)5.58%$6.6456.11%
SOL.AXWashington H. Soul Pattinson and Company Limited5.58%$2.0979.15%
1128.HKWynn Macau, Limited5.57%$0.3352.58%
1585.HKYadea Group Holdings Ltd.5.57%$0.6444.68%
SBOK.STScandBook Holding AB (publ)5.57%$2.7567.47%
003470.KSYuanta Securities Korea Co., Ltd.5.56%$203.1264.57%
AEDAS.MCAedas Homes, S.A.5.56%$1.3344.89%
DTL.AXData#3 Limited5.56%$0.5085.44%
IMAS.JKPT Indomobil Sukses Internasional Tbk5.56%$63.4361.82%
SFQ.DESAF-Holland SE5.56%$0.8475.48%
058430.KSPOSCO STEELEON Co., Ltd.5.55%$2,160.0746.25%
2192.HKMedlive Technology Co., Ltd.5.55%$0.5565.76%
8968.TFukuoka REIT Corporation5.55%$10,438.6663.61%
CY6U.SICapitaLand India Trust5.55%$0.0723.56%
INLIF.ATInterlife General Insurance Company S.A.5.55%$0.3626.26%
0A0C.LStadler Rail AG5.54%$1.0971.26%
1289.HKWuxi Sunlit Science and Technology Company Limited5.54%$0.1622.04%
2686.HKAAG Energy Holdings Limited5.54%$0.1029.66%
SNK.WASanok Rubber Company Spólka Akcyjna5.54%$1.1993.14%
0IZM.LABG Sundal Collier Holding ASA5.53%$0.4584.38%
600681.SSBestsun Energy Co., Ltd.5.53%$0.2495.34%
605009.SSHangzhou Haoyue Personal Care Co., Ltd5.53%$1.7190.38%
KSB3.DEKSB SE & Co. KGaA5.53%$52.7634.72%
000581.SZWeifu High-Technology Group Co., Ltd.5.52%$1.1471.66%
0QO1.LSchindler Holding AG5.52%$10.9983.82%
1061.HKEssex Bio-Technology Limited5.52%$0.2120.70%
HGSB.OLHaugesund Sparebank5.52%$8.8625.30%
603408.SSRunner (Xiamen) Corp.5.51%$0.7576.83%
PERR.PAGérard Perrier Industrie S.A.5.51%$4.6047.56%
009180.KSHansol Logistics Co., Ltd.5.50%$149.8936.63%
601339.SSBros Eastern.,Ltd5.50%$0.3287.29%
9905.TWGreat China Metal Ind. Co., Ltd.5.50%$1.0975.18%
FIQE3.SAUnifique Telecomunicações S.A.5.50%$0.2748.37%
M-STOR.BKMFC-Strategic Storage Fund5.50%$0.4482.25%
SYNTEC.BKSyntec Construction Public Company Limited5.50%$0.0924.68%
TPAC.BKThai Plaspac Public Company Limited5.50%$0.4536.96%
WIK.WAWikana S.A.5.50%$0.4079.03%
600713.SSNanJing Pharmaceutical Company Limited5.49%$0.3078.15%
ATIC.JKPT Anabatic Technologies Tbk5.49%$35.4144.79%
000672.SZGansu Shangfeng Cement Co.,Ltd5.48%$0.7191.94%
069260.KSTKG Huchems Co.,Ltd.5.47%$998.9065.46%
NCK.AXNick Scali Limited5.47%$1.2979.89%
000270.KSKia Corporation5.46%$6,584.2832.69%
002014.SZHuangshan Novel Co.,Ltd5.46%$0.6584.41%