Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Bank Danamon Indonesia Tbk (BDMN.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$3,051.47 - $4,546.45$3,763.22
Multi-Stage$6,480.84 - $7,137.04$6,802.47
Blended Fair Value$5,282.84
Current Price$2,380.00
Upside121.97%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.04%1.98%133.37124.7861.2540.28196.06147.82137.25101.6778.0183.37
YoY Growth--6.88%103.74%52.06%-79.46%32.64%7.70%35.01%30.33%-6.43%-23.93%
Dividend Yield--5.47%4.27%2.13%1.65%7.18%7.07%1.46%1.48%1.66%2.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,679,259.00
(-) Cash Dividends Paid (M)1,168,522.00
(=) Cash Retained (M)2,510,737.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)735,851.80459,907.38275,944.43
Cash Retained (M)2,510,737.002,510,737.002,510,737.00
(-) Cash Required (M)-735,851.80-459,907.38-275,944.43
(=) Excess Retained (M)1,774,885.202,050,829.632,234,792.58
(/) Shares Outstanding (M)9,773.559,773.559,773.55
(=) Excess Retained per Share181.60209.83228.66
LTM Dividend per Share119.56119.56119.56
(+) Excess Retained per Share181.60209.83228.66
(=) Adjusted Dividend301.16329.39348.22
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate-2.58%-1.58%-0.58%
Fair Value$3,051.47$3,763.22$4,546.45
Upside / Downside28.21%58.12%91.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,679,259.003,621,016.683,563,696.323,507,283.343,451,763.383,397,122.293,499,035.96
Payout Ratio31.76%43.41%55.06%66.70%78.35%90.00%92.50%
Projected Dividends (M)1,168,522.001,571,802.531,962,022.452,339,494.222,704,523.643,057,410.063,236,608.26

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate-2.58%-1.58%-0.58%
Year 1 PV (M)1,453,621.141,468,542.781,483,464.42
Year 2 PV (M)1,678,071.541,712,699.661,747,681.44
Year 3 PV (M)1,850,468.611,908,041.581,966,796.51
Year 4 PV (M)1,978,352.962,060,844.682,145,889.65
Year 5 PV (M)2,068,330.492,176,691.042,289,546.37
PV of Terminal Value (M)54,312,009.0157,157,433.8560,120,886.61
Equity Value (M)63,340,853.7666,484,253.5969,754,264.99
Shares Outstanding (M)9,773.559,773.559,773.55
Fair Value$6,480.84$6,802.47$7,137.04
Upside / Downside172.30%185.82%199.88%

High-Yield Dividend Screener

« Prev Page 26 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600036.SSChina Merchants Bank Co., Ltd.5.46%$2.3039.04%
7296.TF.C.C. Co., Ltd.5.46%$202.4061.47%
BPF-UN.TOBoston Pizza Royalties Income Fund5.46%$1.2581.66%
SONDA.SNSonda S.A.5.46%$18.7857.64%
0062.HKTransport International Holdings Limited5.45%$0.5845.75%
AGN.ASAegon N.V.5.45%$0.3645.01%
CGCBV.HECargotec Corporation5.45%$2.1313.30%
LEVE3.SAMAHLE Metal Leve S.A.5.45%$1.8342.42%
RATCH-R.BKRatch Group Public Company Limited5.45%$1.6162.39%
071320.KSKorea District Heating Corp.5.44%$5,144.2919.59%
3051.TWOptimax Technology Corporation5.44%$1.0172.99%
LSIP.JKPT Perusahaan Perkebunan London Sumatra Indonesia Tbk5.44%$64.9923.07%
4580.TWOValue Valves Co., Ltd.5.43%$4.4379.29%
BNBR3.SABanco do Nordeste do Brasil S.A.5.43%$5.9820.89%
1866.HKChina XLX Fertiliser Ltd.5.42%$0.5022.65%
4207.TWOTaiwan Fructose Co., Ltd.5.42%$1.0061.33%
8955.TJapan Prime Realty Investment Corporation5.42%$5,726.8966.85%
8TRA.DETraton SE5.42%$1.7047.75%
AMATA.BKAmata Corporation Public Company Limited5.42%$0.9033.06%
CRECCrescera Capital Acquisition Corp.5.42%$0.5940.15%
9907.TWTon Yi Industrial Corp.5.41%$0.9770.39%
004970.KSSilla Co.,Ltd5.40%$499.3456.25%
JDE.DEJDE Peet's N.V.5.40%$1.7274.35%
0QU6.LHIAG Immobilien Holding AG5.39%$6.3944.68%
3022.TWIEI Integration Corp.5.39%$3.5169.75%
4105.TWOTTY Biopharm Company Limited5.39%$4.3568.65%
BNORDIK-CSE.COP/F BankNordik5.39%$8.3624.49%
003550.KSLG Corp.5.38%$4,358.8394.91%
2414.TWUnitech Computer Co., Ltd.5.38%$2.1971.08%
9627.SRTwareat Medical Care Co.5.38%$0.6671.63%
AMARC.BKAsia Medical and Agricultural Laboratory and Research Center Public Company Limited5.38%$0.1438.50%
MDNE3.SAMoura Dubeux Engenharia S.A.5.38%$1.2429.60%
001286.SZShaanxi Energy Investment5.37%$0.5064.09%
82020.HKANTA Sports-r5.37%$3.8940.14%
CCN.PACaisse Régionale de Crédit Agricole Mutuel de Normandie-Seine Société coopérative5.37%$7.0126.05%
ENGH.TOEnghouse Systems Limited5.37%$1.0879.39%
G07.SIGreat Eastern Holdings Limited5.37%$0.8240.54%
GEMA.JKPT Gema Grahasarana Tbk5.37%$5.1529.14%
HNK1.DEHeineken N.V.5.37%$3.7183.13%
SELER.PASelectirente5.37%$4.4033.09%
600750.SSJiang Zhong Pharmaceutical Co.,Ltd5.36%$1.2493.11%
000883.SZHubei Energy Group Co., Ltd.5.35%$0.2493.11%
039570.KSHDC I-Controls Co., Ltd.5.35%$448.0048.81%
AB9.DEABO Energy GmbH & Co. KGaA5.35%$0.6511.20%
CUP.AXCount Limited5.35%$0.068.76%
RB.SWReckitt Benckiser Group plc5.35%$2.8967.01%
0411.HKLam Soon (Hong Kong) Limited5.34%$0.6027.98%
1342.TWCathay Consolidated, Inc.5.34%$4.7687.76%
9612.SRSama Healthy Water Factory Co.5.34%$0.1039.45%
000521.SZChanghong Meiling Co., Ltd.5.33%$0.3554.63%