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 29 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SUSuncor Energy Inc.5.07%$2.3153.29%
023410.KQEugene Corporation5.06%$183.4563.50%
7537.TMarubun Corporation5.06%$65.8855.36%
GLJ.DEGrenke AG5.06%$0.7954.91%
KZOS.MEKazan Public Joint Stock Company Organichesky sintez5.06%$3.3620.60%
LTLS.JKPT Lautan Luas Tbk5.06%$43.7440.34%
MDS-UN.TOHealthcare Special Opportunities Fund5.06%$0.5664.99%
PUUILO.HEPuuilo Oyj5.06%$0.6382.63%
VCI.VVitreous Glass Inc.5.06%$0.3791.09%
051600.KSKEPCO Plant Service & Engineering Co.,Ltd.5.05%$2,469.0084.53%
BLXBanco Latinoamericano de Comercio Exterior, S. A.5.05%$2.2137.06%
TLI.BKThai Life Insurance Public Company Limited5.05%$0.5047.29%
031330.KQSAMT Co., Ltd.5.04%$200.0045.01%
DCR.WADecora S.A.5.04%$3.7855.77%
PST.MIPoste Italiane S.p.A.5.04%$1.0965.05%
RDX.AXRedox Limited5.04%$0.1554.66%
UPOIC.BKUnited Palm Oil Industry Public Company Limited5.04%$0.3361.35%
WKL.ASWolters Kluwer N.V.5.04%$4.4348.01%
000600.SZJointo Energy Investment Co., Ltd. Hebei5.03%$0.4345.84%
0QNN.LBurckhardt Compression Holding AG5.03%$27.4847.49%
002233.SZGuangdong Tapai Group Co., Ltd.5.02%$0.4570.96%
9308.TInui Global Logistics Co., Ltd.5.02%$68.9239.29%
FFI.AXFFI Holdings Limited5.02%$0.2431.68%
SJWD.BKSCGJWD Logistics Public Company Limited5.02%$0.3762.75%
007590.KSDONGBANG AGRO Corporation5.01%$300.1154.47%
0151.HKWant Want China Holdings Limited5.01%$0.2363.82%
2971.TEscon Japan REIT Investment Corporation5.01%$6,447.9060.16%
BBL-R.BKBangkok Bank Public Company Limited5.01%$8.5034.27%
DIC.AEDubai Investments PJSC5.01%$0.1858.95%
006390.KSHanil Hyundai Cement Co., Ltd5.00%$900.0433.14%
600998.SSJointown Pharmaceutical Group Co., Ltd5.00%$0.2646.36%
7020.SREtihad Etisalat Company5.00%$3.3172.99%
KA8.DEKlassik Radio AG5.00%$0.1595.39%
ORDS.QAOoredoo Q.P.S.C.4.99%$0.6557.81%
002616.SZGuangdong Chant Group Inc.4.98%$0.2771.11%
039130.KSHanatour Service Inc.4.98%$2,419.0255.18%
1264.TWOTehmag Foods Corporation4.98%$13.9967.27%
1295.KLPublic Bank Berhad4.98%$0.2260.48%
AW-UN.TOA&W Revenue Royalties Income Fund4.98%$1.8492.91%
WPK.TOWinpak Ltd.4.98%$2.2699.45%
000776.SZGF Securities Co., Ltd.4.97%$1.0960.30%
5236.KLMatrix Concepts Holdings Berhad4.97%$0.0756.54%
601298.SSQingdao Port International Co., Ltd.4.97%$0.4149.05%
7133.KLUnited U-LI Corporation Berhad4.97%$0.0846.08%
9925.TWTaiwan Shin Kong Security Co., Ltd.4.97%$2.0281.40%
034590.KSIncheon City Gas Co., Ltd.4.96%$1,251.1528.53%
0QP4.ILGeorg Fischer AG4.96%$2.6644.86%
4163.SRAl-Dawaa Medical Services Company4.96%$2.5157.67%
9163.TNareru Group Inc.4.96%$114.0343.61%
CPFE3.SACPFL Energia S.A.4.96%$2.6656.33%