Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

PT Industri Jamu dan Farmasi Sido Muncul Tbk (SIDO.JK)

Company Dividend Discount ModelIndustry: Drug Manufacturers - Specialty & GenericSector: Healthcare

Valuation Snapshot

Stable Growth$1,312.18 - $6,929.64$2,369.28
Multi-Stage$1,145.44 - $1,252.56$1,198.01
Blended Fair Value$1,783.65
Current Price$535.00
Upside233.39%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.03%10.31%36.2135.8136.4234.1425.9521.4621.9612.9812.3612.07
YoY Growth--1.12%-1.66%6.66%31.54%20.93%-2.27%69.23%5.01%2.36%-11.11%
Dividend Yield--6.47%5.87%4.19%3.35%3.33%3.70%4.43%3.85%4.41%4.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,211,453.00
(-) Cash Dividends Paid (M)1,167,522.00
(=) Cash Retained (M)43,931.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)242,290.60151,431.6390,858.98
Cash Retained (M)43,931.0043,931.0043,931.00
(-) Cash Required (M)-242,290.60-151,431.63-90,858.98
(=) Excess Retained (M)-198,359.60-107,500.63-46,927.98
(/) Shares Outstanding (M)29,822.7729,822.7729,822.77
(=) Excess Retained per Share-6.65-3.60-1.57
LTM Dividend per Share39.1539.1539.15
(+) Excess Retained per Share-6.65-3.60-1.57
(=) Adjusted Dividend32.5035.5437.58
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate3.95%4.95%5.95%
Fair Value$1,312.18$2,369.28$6,929.64
Upside / Downside145.27%342.86%1,195.26%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,211,453.001,271,468.881,334,457.971,400,567.571,469,952.271,542,774.311,589,057.54
Payout Ratio96.37%95.10%93.82%92.55%91.27%90.00%92.50%
Projected Dividends (M)1,167,522.001,209,153.621,252,044.731,296,217.971,341,695.091,388,496.881,469,878.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.53%6.53%6.53%
Growth Rate3.95%4.95%5.95%
Year 1 PV (M)1,124,236.341,135,051.081,145,865.83
Year 2 PV (M)1,082,360.981,103,284.971,124,409.29
Year 3 PV (M)1,041,853.031,072,209.931,103,150.85
Year 4 PV (M)1,002,670.861,041,812.461,082,089.01
Year 5 PV (M)964,774.041,012,079.321,061,222.27
PV of Terminal Value (M)28,944,370.7730,363,585.5331,837,932.38
Equity Value (M)34,160,266.0235,728,023.3037,354,669.63
Shares Outstanding (M)29,822.7729,822.7729,822.77
Fair Value$1,145.44$1,198.01$1,252.56
Upside / Downside114.10%123.93%134.12%

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%