Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Indo Acidatama Tbk (SRSN.JK)

Company Dividend Discount ModelIndustry: ChemicalsSector: Basic Materials

Valuation Snapshot

Stable Growth$1,256.07 - $1,481.97$1,387.85
Multi-Stage$1,511.02 - $1,670.59$1,589.20
Blended Fair Value$1,488.52
Current Price$68.00
Upside2,089.01%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%1.001.000.000.002.001.000.000.000.000.00
YoY Growth--0.00%0.00%0.00%-100.00%100.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--2.00%1.89%0.00%0.00%3.03%1.69%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)48,224.19
(-) Cash Dividends Paid (M)6,022.75
(=) Cash Retained (M)42,201.43
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)9,644.846,028.023,616.81
Cash Retained (M)42,201.4342,201.4342,201.43
(-) Cash Required (M)-9,644.84-6,028.02-3,616.81
(=) Excess Retained (M)32,556.6036,173.4138,584.62
(/) Shares Outstanding (M)6,020.006,020.006,020.00
(=) Excess Retained per Share5.416.016.41
LTM Dividend per Share1.001.001.00
(+) Excess Retained per Share5.416.016.41
(=) Adjusted Dividend6.417.017.41
WACC / Discount Rate-14.07%-14.07%-14.07%
Growth Rate-2.00%-1.00%0.00%
Fair Value$1,256.07$1,387.85$1,481.97
Upside / Downside1,747.16%1,940.95%2,079.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)48,224.1947,741.9547,264.5346,791.8846,323.9645,860.7247,236.54
Payout Ratio12.49%27.99%43.49%59.00%74.50%90.00%92.50%
Projected Dividends (M)6,022.7513,363.5720,556.9727,605.1634,510.3441,274.6543,693.80

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-14.07%-14.07%-14.07%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)15,395.4815,552.5715,709.67
Year 2 PV (M)27,283.5127,843.1628,408.49
Year 3 PV (M)42,208.7143,514.0444,846.02
Year 4 PV (M)60,789.9263,309.3865,906.35
Year 5 PV (M)83,759.9388,121.5192,662.91
PV of Terminal Value (M)8,866,919.779,328,640.859,809,399.01
Equity Value (M)9,096,357.329,566,981.5210,056,932.45
Shares Outstanding (M)6,020.006,020.006,020.00
Fair Value$1,511.02$1,589.20$1,670.59
Upside / Downside2,122.09%2,237.06%2,356.75%

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%