Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Tempo Scan Pacific Tbk (TSPC.JK)

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

Valuation Snapshot

Stable Growth$11,686.46 - $65,469.76$22,276.96
Multi-Stage$9,070.22 - $9,938.83$9,496.45
Blended Fair Value$15,886.70
Current Price$2,370.00
Upside570.32%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.42%4.28%88.16128.3864.7765.6040.7432.0631.8139.3239.1049.67
YoY Growth---31.33%98.22%-1.28%61.03%27.06%0.80%-19.10%0.58%-21.28%-14.31%
Dividend Yield--3.58%6.72%4.61%4.45%2.75%3.32%1.79%2.42%1.99%2.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,501,326.41
(-) Cash Dividends Paid (M)504,656.46
(=) Cash Retained (M)996,669.95
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)300,265.28187,665.80112,599.48
Cash Retained (M)996,669.95996,669.95996,669.95
(-) Cash Required (M)-300,265.28-187,665.80-112,599.48
(=) Excess Retained (M)696,404.67809,004.15884,070.47
(/) Shares Outstanding (M)4,503.584,503.584,503.58
(=) Excess Retained per Share154.63179.64196.30
LTM Dividend per Share112.06112.06112.06
(+) Excess Retained per Share154.63179.64196.30
(=) Adjusted Dividend266.69291.69308.36
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate4.16%5.16%6.16%
Fair Value$11,686.46$22,276.96$65,469.76
Upside / Downside393.10%839.96%2,662.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,501,326.411,578,760.621,660,188.671,745,816.551,835,860.881,930,549.451,988,465.93
Payout Ratio33.61%44.89%56.17%67.45%78.72%90.00%92.50%
Projected Dividends (M)504,656.46708,725.09932,501.811,177,476.731,445,241.241,737,494.501,839,330.99

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate4.16%5.16%6.16%
Year 1 PV (M)658,926.90665,253.15671,579.39
Year 2 PV (M)806,062.19821,614.21837,314.83
Year 3 PV (M)946,303.91973,822.321,001,869.11
Year 4 PV (M)1,079,886.421,121,958.691,165,248.49
Year 5 PV (M)1,207,037.071,266,103.151,327,459.24
PV of Terminal Value (M)36,150,228.4137,919,231.6539,756,819.53
Equity Value (M)40,848,444.8942,767,983.1644,760,290.59
Shares Outstanding (M)4,503.584,503.584,503.58
Fair Value$9,070.22$9,496.45$9,938.83
Upside / Downside282.71%300.69%319.36%

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%