Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

PT Indonesia Pondasi Raya Tbk (IDPR.JK)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$105.47 - $156.86$129.97
Multi-Stage$270.06 - $297.20$283.36
Blended Fair Value$206.66
Current Price$192.00
Upside7.64%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-12.94%0.00%5.001.001.005.000.0010.0015.0010.005.0037.03
YoY Growth--400.00%0.00%-80.00%0.00%-100.00%-33.33%50.00%100.00%-86.50%0.00%
Dividend Yield--2.89%0.67%0.60%2.87%0.00%3.85%3.42%1.18%0.32%2.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)26,434.55
(-) Cash Dividends Paid (M)20,030.00
(=) Cash Retained (M)6,404.55
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,286.913,304.321,982.59
Cash Retained (M)6,404.556,404.556,404.55
(-) Cash Required (M)-5,286.91-3,304.32-1,982.59
(=) Excess Retained (M)1,117.643,100.234,421.96
(/) Shares Outstanding (M)2,003.002,003.002,003.00
(=) Excess Retained per Share0.561.552.21
LTM Dividend per Share10.0010.0010.00
(+) Excess Retained per Share0.561.552.21
(=) Adjusted Dividend10.5611.5512.21
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate-3.26%-2.26%-1.26%
Fair Value$105.47$129.97$156.86
Upside / Downside-45.07%-32.31%-18.30%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)26,434.5525,836.1325,251.2724,679.6424,120.9523,574.9224,282.16
Payout Ratio75.77%78.62%81.46%84.31%87.15%90.00%92.50%
Projected Dividends (M)20,030.0020,311.7620,570.5020,807.1121,022.4821,217.4222,461.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate-3.26%-2.26%-1.26%
Year 1 PV (M)18,891.0919,086.3819,281.66
Year 2 PV (M)17,793.6018,163.3818,536.97
Year 3 PV (M)16,739.4217,263.9317,799.29
Year 4 PV (M)15,729.7616,390.3317,071.49
Year 5 PV (M)14,765.2315,544.3416,356.00
PV of Terminal Value (M)457,010.22481,125.12506,247.41
Equity Value (M)540,929.32567,573.48595,292.82
Shares Outstanding (M)2,003.002,003.002,003.00
Fair Value$270.06$283.36$297.20
Upside / Downside40.66%47.58%54.79%

High-Yield Dividend Screener

« Prev Page 25 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
MDCM.D.C. Holdings, Inc.0.86%$0.5455.94%
AXPAmerican Express Company0.85%$3.1720.85%
FOXAFox Corporation0.85%$0.6213.96%
LMSTLimestone Bancorp, Inc.0.85%$0.208.06%
RCLRoyal Caribbean Cruises Ltd.0.85%$2.4116.19%
AZZAZZ Inc.0.84%$0.928.89%
HIBBHibbett, Inc.0.84%$0.749.00%
MARMarriott International, Inc.0.84%$2.6227.38%
MORNMorningstar, Inc.0.84%$1.7720.03%
SGHSMART Global Holdings, Inc.0.84%$0.1430.96%
URIUnited Rentals, Inc.0.84%$7.1318.10%
0HYJ.LCintas Corporation0.83%$1.5434.15%
EFXEquifax Inc.0.83%$1.7833.46%
GMGeneral Motors Company0.82%$0.6621.22%
KVSAKhosla Ventures Acquisition Co.0.81%$0.099.61%
WMTWalmart Inc.0.81%$0.9131.92%
BMIBadger Meter, Inc.0.80%$1.4130.10%
FRDFriedman Industries, Incorporated0.80%$0.169.82%
ITTITT Inc.0.80%$1.4022.66%
MLIMueller Industries, Inc.0.80%$0.9413.89%
SSSSLSuRo Capital Corp. 6.00% Notes due 20260.80%$0.208.46%
RGLDRoyal Gold, Inc.0.79%$1.7524.00%
VRSKVerisk Analytics, Inc.0.79%$1.7426.41%
COFCapital One Financial Corporation0.78%$1.9487.57%
EEExcelerate Energy, Inc.0.78%$0.229.21%
0K36.LMoody's Corporation0.77%$3.8230.70%
HCIHCI Group, Inc.0.77%$1.429.00%
PHParker-Hannifin Corporation0.77%$6.8524.15%
SEISolaris Energy Infrastructure, Inc.0.77%$0.3944.96%
0HQN.LCboe Global Markets, Inc.0.76%$1.9020.31%
ASICAtegrity Specialty Holdings LLC0.76%$0.1512.77%
GLGlobe Life Inc.0.75%$1.037.35%
0KYY.LS&P Global Inc.0.74%$3.8128.09%
PHMPulteGroup, Inc.0.74%$0.896.67%
ROPRoper Technologies, Inc.0.74%$3.2022.09%
ZWSZurn Elkay Water Solutions Corporation0.74%$0.3530.63%
JOEThe St. Joe Company0.73%$0.4324.05%
TOLToll Brothers, Inc.0.73%$0.997.16%
TTEKTetra Tech, Inc.0.73%$0.2526.25%
0HCB.LAlcoa Corporation0.72%$0.409.08%
AAgilent Technologies, Inc.0.72%$0.9921.64%
FCFSFirstCash Holdings, Inc0.72%$1.1316.40%
TRAKReposiTrak, Inc.0.72%$0.0922.94%
BKNGBooking Holdings Inc.0.71%$37.7824.39%
PGCPeapack-Gladstone Financial Corporation0.71%$0.2010.22%
ASOAcademy Sports and Outdoors, Inc.0.70%$0.376.63%
BROBrown & Brown, Inc.0.70%$0.5418.02%
INTUIntuit Inc.0.70%$4.3929.97%
MSFTMicrosoft Corporation0.70%$3.3123.52%
NCRNCR Corporation0.70%$0.111.70%