Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT. Mitra Adiperkasa Tbk (MAPI.JK)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$18,634.49 - $21,954.59$20,574.67
Multi-Stage$62,118.89 - $68,211.42$65,108.10
Blended Fair Value$42,841.38
Current Price$1,180.00
Upside3,530.63%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.33%18.20%10.6610.130.000.000.009.983.992.500.000.00
YoY Growth--5.28%0.00%0.00%0.00%-100.00%150.04%60.00%0.00%0.00%-100.00%
Dividend Yield--0.79%0.55%0.00%0.00%0.00%2.11%0.40%0.32%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,829,206.00
(-) Cash Dividends Paid (M)176,822.00
(=) Cash Retained (M)1,652,384.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)365,841.20228,650.75137,190.45
Cash Retained (M)1,652,384.001,652,384.001,652,384.00
(-) Cash Required (M)-365,841.20-228,650.75-137,190.45
(=) Excess Retained (M)1,286,542.801,423,733.251,515,193.55
(/) Shares Outstanding (M)16,569.8116,569.8116,569.81
(=) Excess Retained per Share77.6485.9291.44
LTM Dividend per Share10.6710.6710.67
(+) Excess Retained per Share77.6485.9291.44
(=) Adjusted Dividend88.3296.59102.11
WACC / Discount Rate-25.75%-25.75%-25.75%
Growth Rate5.50%6.50%7.50%
Fair Value$18,634.49$20,574.67$21,954.59
Upside / Downside1,479.19%1,643.62%1,760.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,829,206.001,948,104.392,074,731.182,209,588.702,353,211.972,506,170.752,581,355.87
Payout Ratio9.67%25.73%41.80%57.87%73.93%90.00%92.50%
Projected Dividends (M)176,822.00501,311.13867,236.781,278,614.731,739,807.732,255,553.672,387,754.18

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-25.75%-25.75%-25.75%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)668,787.75675,126.97681,466.19
Year 2 PV (M)1,543,475.011,572,873.881,602,550.09
Year 3 PV (M)3,035,865.823,123,014.623,211,815.48
Year 4 PV (M)5,510,932.395,722,867.305,940,857.04
Year 5 PV (M)9,531,427.539,991,799.0410,469,790.06
PV of Terminal Value (M)1,009,007,508.931,057,742,948.901,108,343,608.87
Equity Value (M)1,029,297,997.441,078,828,630.711,130,250,087.72
Shares Outstanding (M)16,569.8116,569.8116,569.81
Fair Value$62,118.89$65,108.10$68,211.42
Upside / Downside5,164.31%5,417.64%5,680.63%

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%