Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Multi Indocitra Tbk (MICE.JK)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$775.17 - $1,222.84$979.98
Multi-Stage$1,109.58 - $1,218.62$1,163.06
Blended Fair Value$1,071.52
Current Price$478.00
Upside124.17%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-0.12%-0.08%10.005.0015.004.005.0010.0610.0610.060.0010.08
YoY Growth--100.00%-66.67%275.00%-20.00%-50.30%0.00%0.00%0.00%-100.00%0.00%
Dividend Yield--2.33%0.98%1.81%1.06%1.72%3.05%2.40%2.89%0.00%2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)45,256.09
(-) Cash Dividends Paid (M)5,919.04
(=) Cash Retained (M)39,337.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,051.225,657.013,394.21
Cash Retained (M)39,337.0539,337.0539,337.05
(-) Cash Required (M)-9,051.22-5,657.01-3,394.21
(=) Excess Retained (M)30,285.8333,680.0435,942.85
(/) Shares Outstanding (M)591.90591.90591.90
(=) Excess Retained per Share51.1756.9060.72
LTM Dividend per Share10.0010.0010.00
(+) Excess Retained per Share51.1756.9060.72
(=) Adjusted Dividend61.1766.9070.72
WACC / Discount Rate8.33%8.33%8.33%
Growth Rate0.40%1.40%2.40%
Fair Value$775.17$979.98$1,222.84
Upside / Downside62.17%105.02%155.82%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)45,256.0945,891.7346,536.2947,189.9147,852.7048,524.8149,980.55
Payout Ratio13.08%28.46%43.85%59.23%74.62%90.00%92.50%
Projected Dividends (M)5,919.0413,062.2520,404.9527,951.3335,705.6843,672.3346,232.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.33%8.33%8.33%
Growth Rate0.40%1.40%2.40%
Year 1 PV (M)11,939.2412,058.1512,177.06
Year 2 PV (M)17,047.1817,388.4417,733.09
Year 3 PV (M)21,344.1121,988.2322,645.18
Year 4 PV (M)24,921.3425,929.1126,967.13
Year 5 PV (M)27,861.1429,276.5030,748.81
PV of Terminal Value (M)553,653.67581,779.52611,036.97
Equity Value (M)656,766.68688,419.94721,308.23
Shares Outstanding (M)591.90591.90591.90
Fair Value$1,109.58$1,163.06$1,218.62
Upside / Downside132.13%143.32%154.94%

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%