Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Indocement Tunggal Prakarsa Tbk (INTP.JK)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$5,167.27 - $7,823.67$6,417.79
Multi-Stage$12,692.82 - $13,985.27$13,326.23
Blended Fair Value$9,872.01
Current Price$6,525.00
Upside51.30%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-31.36%-21.13%92.15163.96519.80552.47794.40604.71769.641,021.42456.301,484.30
YoY Growth---43.80%-68.46%-5.91%-30.45%31.37%-21.43%-24.65%123.85%-69.26%50.00%
Dividend Yield--1.77%1.84%4.94%5.13%6.50%4.84%3.47%6.38%2.75%7.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,015,120.00
(-) Cash Dividends Paid (M)867,318.00
(=) Cash Retained (M)1,147,802.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)403,024.00251,890.00151,134.00
Cash Retained (M)1,147,802.001,147,802.001,147,802.00
(-) Cash Required (M)-403,024.00-251,890.00-151,134.00
(=) Excess Retained (M)744,778.00895,912.00996,668.00
(/) Shares Outstanding (M)3,347.063,347.063,347.06
(=) Excess Retained per Share222.52267.67297.77
LTM Dividend per Share259.13259.13259.13
(+) Excess Retained per Share222.52267.67297.77
(=) Adjusted Dividend481.65526.80556.90
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-2.75%-1.75%-0.75%
Fair Value$5,167.27$6,417.79$7,823.67
Upside / Downside-20.81%-1.64%19.90%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,015,120.001,979,883.151,945,262.461,911,247.151,877,826.651,844,990.541,900,340.26
Payout Ratio43.04%52.43%61.82%71.22%80.61%90.00%92.50%
Projected Dividends (M)867,318.001,038,100.471,202,645.061,361,117.701,513,680.431,660,491.491,757,814.74

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-2.75%-1.75%-0.75%
Year 1 PV (M)966,488.67976,426.72986,364.76
Year 2 PV (M)1,042,442.791,063,991.121,085,759.89
Year 3 PV (M)1,098,418.451,132,651.961,167,589.46
Year 4 PV (M)1,137,270.351,184,773.311,233,749.08
Year 5 PV (M)1,161,511.601,222,469.361,285,960.00
PV of Terminal Value (M)37,077,465.1339,023,342.6641,050,073.85
Equity Value (M)42,483,596.9944,603,655.1346,809,497.03
Shares Outstanding (M)3,347.063,347.063,347.06
Fair Value$12,692.82$13,326.23$13,985.27
Upside / Downside94.53%104.23%114.33%

High-Yield Dividend Screener

« Prev Page 27 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
138930.KSBNK Financial Group Inc.5.33%$837.7733.77%
RPI-UN.TORichards Packaging Income Fund5.33%$1.6282.84%
8956.TNTT UD REIT Investment Corporation5.32%$7,471.7960.60%
ACGLArch Capital Group Ltd.5.32%$4.9945.85%
BTTBlackrock Municipal 2030 Target Term Trust5.32%$1.2174.76%
PREV-B.STPrevas AB5.31%$5.0990.29%
000690.SZGuangdong Baolihua New Energy Stock Co., Ltd.5.30%$0.2251.75%
005830.KSDB Insurance Co., Ltd.5.29%$6,766.2625.66%
1157.HKZoomlion Heavy Industry Science and Technology Co., Ltd.5.29%$0.4189.60%
6884.TWOHighpoint Service Network Corporation5.29%$2.0256.70%
7237.KLPower Root Berhad5.29%$0.0798.68%
MCKPA.NZMillennium & Copthorne Hotels New Zealand Limited5.29%$0.0957.34%
MFCManulife Financial Corporation5.29%$1.9255.22%
CLSC3.SACentrais Elétricas de Santa Catarina S.A.5.28%$6.1235.64%
000899.SZJiangxi Ganneng Co., Ltd.5.27%$0.5253.85%
0QQN.LBucher Industries AG5.27%$19.4043.82%
601107.SSSichuan Expressway Company Limited5.27%$0.3299.95%
CRAP.PACaisse Régionale de Crédit Agricole Mutuel Alpes Provence Société coopérative5.27%$6.9619.09%
0IW5.LThales S.A.5.26%$7.0970.33%
AIRARABIA.AEAir Arabia PJSC5.26%$0.2575.35%
PHOR.MEPublic Joint-Stock Company PhosAgro5.26%$335.1737.65%
RBREW.CORoyal Unibrew A/S5.26%$29.5094.31%
TCELL.ISTurkcell Iletisim Hizmetleri A.S.5.26%$5.0570.22%
TLC.AXThe Lottery Corporation Limited5.26%$0.2778.26%
TTA-R.BKThoresen Thai Agencies Public Company Limited5.26%$0.2217.40%
4712.TKeyHolder, Inc.5.25%$37.1432.06%
8926.TWTaiwan Cogeneration Corporation5.25%$2.1587.97%
RJH.BKRajthanee Hospital Public Company Limited5.25%$0.6575.57%
016090.KSDaehyun Co.,Ltd.5.24%$87.5664.98%
ALGEV.PAGévelot S.A.5.24%$9.2742.01%
1209.HKChina Resources Mixc Lifestyle Services Limited5.23%$2.2571.56%
HTECH.BKHalcyon Technology Public Company Limited5.23%$0.1538.21%
002911.SZForan Energy Group Co.,Ltd.5.22%$0.6390.85%
000913.SZZhejiang Qianjiang Motorcycle Co., Ltd.5.21%$0.8077.77%
4915.TWPrimax Electronics Ltd.5.21%$3.9968.04%
601000.SSTangShan Port Group Co.,Ltd5.21%$0.2066.38%
CAFO.PACentrale d'Achat Française pour l'Outre-Mer S.A.5.21%$0.4416.81%
KBLI.JKPT KMI Wire and Cable Tbk5.21%$16.9931.01%
0QOH.Lnaturenergie holding AG5.20%$1.6927.11%
600551.SSTime Publishing and Media Co., Ltd.5.20%$0.4268.97%
8979.TStarts Proceed Investment Corporation5.20%$10,484.9163.22%
AMIN.JKPT Ateliers Mecaniques D'Indonesie Tbk5.20%$13.0170.06%
EBO.AXEBOS Group Limited5.20%$1.2245.78%
SMCB.JKPT Solusi Bangun Indonesia Tbk5.20%$40.2745.56%
5159.KLYoong Onn Corporation Berhad5.19%$0.0858.97%
603355.SSKingclean Electric Co.,Ltd5.19%$1.6597.04%
603855.SSWarom Technology Incorporated Company5.19%$1.0077.28%
8034.TWOOPNET Technologies Co., Ltd.5.19%$1.3498.92%
ALRFG.PARacing Force S.p.A.5.19%$0.2671.02%
DEME.BRDEME Group N.V.5.19%$7.4131.20%