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 28 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U96.SISembcorp Industries Ltd5.19%$0.3229.05%
CIN.AXCarlton Investments Limited5.18%$1.7961.04%
MERK.JKPT Merck Tbk5.18%$170.3142.74%
0QQ2.LGeberit AG5.17%$25.4271.02%
2640.TWOTaiwan Taxi Co.,Ltd.5.17%$7.0177.56%
603508.SSHenan Thinker Automatic Equipment Co., Ltd.5.17%$1.4488.86%
RICHT.BDChemical Works5.17%$509.8341.05%
FPT.BKFrasers Property (Thailand) Public Company Limited5.16%$0.3140.49%
YSON.FSonae, SGPS, S.A.5.16%$0.0960.40%
0QS5.LBossard Holding AG5.15%$7.9044.91%
2341.HKEcoGreen International Group Limited5.15%$0.109.70%
4942.TWChia Chang Co., Ltd5.15%$1.9967.15%
601555.SSSoochow Securities Co., Ltd.5.15%$0.4766.76%
601686.SSTianjin You Fa Steel Pipe Group Stock Co., Ltd.5.15%$0.3256.09%
6979.HKZJLD Group Inc5.15%$0.4556.09%
3118.TWOLevel Biotechnology Inc.5.14%$1.7080.08%
ALTOU.PATouax5.14%$0.2220.71%
BE8.BKBeryl 8 Plus Public Company Limited5.14%$0.2475.69%
KEG-UN.TOThe Keg Royalties Income Fund5.14%$0.9684.63%
QEWS.QAQatar Electricity & Water Company Q.P.S.C.5.14%$0.7767.87%
6805.HKKimou Environmental Holding Limited5.13%$0.1360.10%
9521.SRInmar Company for Real Estate Development and Investment5.13%$1.0024.60%
MTI.BKMuang Thai Insurance Public Company Limited5.13%$0.8045.07%
3218.TWOUniversal Vision Biotechnology Co., Ltd.5.12%$7.4771.57%
600694.SSDashang Co., Ltd.5.12%$0.9263.22%
601877.SSZhejiang Chint Electrics Co., Ltd.5.12%$1.4367.03%
GL9.IRGlanbia plc5.12%$0.7450.22%
STBP3.SASantos Brasil Participações S.A.5.12%$0.7478.31%
WSU.DEWashTec AG5.12%$2.4092.47%
0RUJ.LDelta Plus Group5.11%$2.4829.42%
2887.TWTS Financial Holding Co., Ltd.5.11%$1.0493.64%
3003.SRCity Cement Company5.11%$0.6566.06%
ALVU.PAVente-Unique.com S.A.5.11%$0.7945.95%
CAML3.SACamil Alimentos S.A.5.11%$0.2860.82%
RECTRectitude Holdings Ltd Ordinary Shares5.11%$0.0926.70%
603518.SSJinhong Fashion Group Co.,Ltd.5.10%$0.4966.21%
6242.TWOLi Kang Biomedical Co., Ltd.5.10%$2.0077.54%
ECMPA.ASEurocommercial Properties N.V.5.10%$1.3355.30%
NOMDNomad Foods Limited5.09%$0.6246.03%
2249.TWOYoung Shine Electric Co., Ltd.5.08%$4.7121.31%
ARZZ3.SAArezzo Indústria e Comércio S.A.5.08%$2.6767.63%
CMAN.BKChememan Public Company Limited5.08%$0.1231.80%
LST.BKLam Soon (Thailand) Public Company Limited5.08%$0.2436.51%
VEI.OLVeidekke ASA5.08%$8.9090.00%
013570.KSDY Corporation5.07%$230.5420.72%
086790.KSHana Financial Group Inc.5.07%$4,736.7233.98%
129260.KSIntergis Co., Ltd5.07%$121.3822.66%
CUP-U.TOCaribbean Utilities Company, Ltd.5.07%$0.6964.16%
MMAQ3.SAMinasmaquinas S.A.5.07%$129.2112.04%
QATI.QAQatar Insurance Company Q.S.P.C.5.07%$0.1045.46%