Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Lippo General Insurance Tbk (LPGI.JK)

Company Dividend Discount ModelIndustry: Insurance - DiversifiedSector: Financial Services

Valuation Snapshot

Stable Growth$220.66 - $302.56$262.10
Multi-Stage$357.49 - $393.46$375.12
Blended Fair Value$318.61
Current Price$460.00
Upside-30.74%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-30.14%-10.66%2.705.4233.3213.9410.6916.2412.248.508.259.00
YoY Growth---50.18%-83.72%138.95%30.37%-34.15%32.65%44.12%3.00%-8.31%7.77%
Dividend Yield--0.71%1.42%5.29%2.76%6.50%8.90%7.65%4.25%2.89%3.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)124,396.79
(-) Cash Dividends Paid (M)17,997.60
(=) Cash Retained (M)106,399.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,879.3615,549.609,329.76
Cash Retained (M)106,399.19106,399.19106,399.19
(-) Cash Required (M)-24,879.36-15,549.60-9,329.76
(=) Excess Retained (M)81,519.8490,849.5997,069.43
(/) Shares Outstanding (M)3,000.003,000.003,000.00
(=) Excess Retained per Share27.1730.2832.36
LTM Dividend per Share6.006.006.00
(+) Excess Retained per Share27.1730.2832.36
(=) Adjusted Dividend33.1736.2838.36
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate-4.38%-3.38%-2.38%
Fair Value$220.66$262.10$302.56
Upside / Downside-52.03%-43.02%-34.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)124,396.79120,194.86116,134.86112,212.01108,421.66104,759.34107,902.12
Payout Ratio14.47%29.57%44.68%59.79%74.89%90.00%92.50%
Projected Dividends (M)17,997.6035,546.8151,889.9167,088.3781,200.8694,283.4199,809.46

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.00%10.00%10.00%
Growth Rate-4.38%-3.38%-2.38%
Year 1 PV (M)31,981.5232,315.9832,650.43
Year 2 PV (M)42,002.9642,886.0743,778.38
Year 3 PV (M)48,858.7950,407.7551,989.10
Year 4 PV (M)53,205.2655,466.0657,798.16
Year 5 PV (M)55,581.1758,548.8961,642.04
PV of Terminal Value (M)840,839.88885,735.93932,529.58
Equity Value (M)1,072,469.581,125,360.681,180,387.70
Shares Outstanding (M)3,000.003,000.003,000.00
Fair Value$357.49$375.12$393.46
Upside / Downside-22.28%-18.45%-14.46%

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%