Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Kalbe Farma Tbk. (KLBF.JK)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$2,839.59 - $15,033.91$5,651.63
Multi-Stage$2,250.20 - $2,465.37$2,355.78
Blended Fair Value$4,003.70
Current Price$1,130.00
Upside254.31%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.31%6.05%31.4538.5535.7828.7926.7326.7325.7022.6219.5319.53
YoY Growth---18.42%7.75%24.30%7.69%0.00%4.00%13.64%15.79%0.00%11.76%
Dividend Yield--2.77%2.63%1.70%1.79%1.70%2.23%1.72%1.51%1.27%1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,493,602.86
(-) Cash Dividends Paid (M)1,635,802.50
(=) Cash Retained (M)1,857,800.36
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)698,720.57436,700.36262,020.21
Cash Retained (M)1,857,800.361,857,800.361,857,800.36
(-) Cash Required (M)-698,720.57-436,700.36-262,020.21
(=) Excess Retained (M)1,159,079.781,421,100.001,595,780.14
(/) Shares Outstanding (M)45,591.8445,591.8445,591.84
(=) Excess Retained per Share25.4231.1735.00
LTM Dividend per Share35.8835.8835.88
(+) Excess Retained per Share25.4231.1735.00
(=) Adjusted Dividend61.3067.0570.88
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate4.05%5.05%6.05%
Fair Value$2,839.59$5,651.63$15,033.91
Upside / Downside151.29%400.14%1,230.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,493,602.863,670,055.383,855,420.054,050,146.994,254,709.064,469,603.024,603,691.11
Payout Ratio46.82%55.46%64.09%72.73%81.36%90.00%92.50%
Projected Dividends (M)1,635,802.502,035,347.972,471,080.472,945,636.183,461,825.274,022,642.724,258,414.28

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate4.05%5.05%6.05%
Year 1 PV (M)1,896,547.021,914,774.161,933,001.30
Year 2 PV (M)2,145,540.822,186,979.282,228,814.08
Year 3 PV (M)2,383,164.082,452,538.162,523,245.67
Year 4 PV (M)2,609,786.192,711,569.262,816,300.88
Year 5 PV (M)2,825,765.992,964,189.123,107,984.52
PV of Terminal Value (M)90,729,888.9895,174,388.4799,791,381.01
Equity Value (M)102,590,693.09107,404,438.45112,400,727.46
Shares Outstanding (M)45,591.8445,591.8445,591.84
Fair Value$2,250.20$2,355.78$2,465.37
Upside / Downside99.13%108.48%118.17%

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%