Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Charoen Pokphand Indonesia Tbk (CPIN.JK)

Company Dividend Discount ModelIndustry: Agricultural Farm ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$2,249.05 - $3,494.83$2,824.96
Multi-Stage$3,770.11 - $4,137.58$3,950.32
Blended Fair Value$3,387.64
Current Price$4,700.00
Upside-27.92%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-23.96%-4.18%30.00100.00108.00112.0081.00118.0056.0056.0029.0018.00
YoY Growth---70.00%-7.41%-3.57%38.27%-31.36%110.71%0.00%93.10%61.11%-60.87%
Dividend Yield--0.68%1.92%2.16%1.98%1.16%2.39%0.88%1.62%0.91%0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,845,236.00
(-) Cash Dividends Paid (M)1,770,984.00
(=) Cash Retained (M)2,074,252.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)769,047.20480,654.50288,392.70
Cash Retained (M)2,074,252.002,074,252.002,074,252.00
(-) Cash Required (M)-769,047.20-480,654.50-288,392.70
(=) Excess Retained (M)1,305,204.801,593,597.501,785,859.30
(/) Shares Outstanding (M)16,398.0016,398.0016,398.00
(=) Excess Retained per Share79.6097.18108.91
LTM Dividend per Share108.00108.00108.00
(+) Excess Retained per Share79.6097.18108.91
(=) Adjusted Dividend187.60205.18216.91
WACC / Discount Rate7.81%7.81%7.81%
Growth Rate-0.49%0.51%1.51%
Fair Value$2,249.05$2,824.96$3,494.83
Upside / Downside-52.15%-39.89%-25.64%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,845,236.003,864,871.363,884,606.993,904,443.403,924,381.093,944,420.604,062,753.22
Payout Ratio46.06%54.85%63.63%72.42%81.21%90.00%92.50%
Projected Dividends (M)1,770,984.002,119,698.752,471,928.672,827,700.593,187,041.493,549,978.543,758,046.73

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.81%7.81%7.81%
Growth Rate-0.49%0.51%1.51%
Year 1 PV (M)1,946,564.831,966,126.201,985,687.58
Year 2 PV (M)2,084,612.772,126,720.572,169,249.41
Year 3 PV (M)2,189,866.362,256,551.082,324,576.01
Year 4 PV (M)2,266,556.952,359,047.642,454,340.55
Year 5 PV (M)2,318,458.772,437,316.742,561,000.18
PV of Terminal Value (M)51,016,153.0453,631,544.1556,353,116.49
Equity Value (M)61,822,212.7364,777,306.4067,847,970.21
Shares Outstanding (M)16,398.0016,398.0016,398.00
Fair Value$3,770.11$3,950.32$4,137.58
Upside / Downside-19.78%-15.95%-11.97%

High-Yield Dividend Screener

« Prev Page 30 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DIB.AEDubai Islamic Bank P.J.S.C.4.96%$0.4741.66%
002701.SZORG Technology Co.,Ltd.4.95%$0.2968.18%
3702.TWWPG Holdings Limited4.95%$2.9381.01%
5353.TWOTailyn Technologies, Inc.4.95%$1.2992.09%
8966.THeiwa Real Estate REIT, Inc.4.95%$7,784.9462.25%
BOBA.JKPT Formosa Ingredient Factory Tbk4.95%$9.0050.69%
EPG-R.BKEastern Polymer Group Public Company Limited4.95%$0.1439.44%
MMP-UN.TOPrecious Metals and Mining Trust4.95%$0.1937.80%
VFQS.QAVodafone Qatar P.Q.S.C.4.95%$0.1280.20%
WJX.TOWajax Corporation4.95%$1.3765.74%
0RI3.LPareto Bank ASA4.94%$4.4950.07%
3226.TMitsui Fudosan Accommodations Fund Inc.4.94%$6,633.1172.65%
600987.SSZhejiang Hangmin Co.,Ltd4.94%$0.3447.75%
6596.TWOKuang Hong Arts Management Incorporation4.94%$6.9937.90%
ALLUX.PAInstallux S.A.4.94%$15.3129.71%
5110.SRSaudi Electricity Company4.93%$0.7051.64%
HYPE3.SAHypera S.A.4.93%$1.1588.85%
0966.HKChina Taiping Insurance Holdings Company Limited4.92%$0.9521.78%
5213.TWOYeaShin International Development Co., Ltd.4.92%$1.1837.56%
600295.SSInner Mongolia Erdos Resources Co.,ltd.4.92%$0.6192.93%
6192.TWLumax International Corp., Ltd.4.92%$5.4852.55%
E3G1.SGEvolution AB (publ)4.92%$2.8450.73%
XO.BKExotic Food Public Company Limited4.92%$0.7257.45%
059090.KQMiCo Ltd.4.91%$674.3669.83%
0662.HKAsia Financial Holdings Limited4.91%$0.2419.50%
4928.TNoevir Holdings Co., Ltd.4.91%$224.9495.68%
600970.SSSinoma International Engineering Co.Ltd4.91%$0.5144.22%
601319.SSThe People's Insurance Company (Group) of China Limited4.91%$0.4442.28%
EVLI.HEEvli Oyj4.91%$1.1492.58%
MRXMarex Group plc Ordinary Shares4.91%$1.8638.69%
SPMA.JKPT Suparma Tbk4.91%$11.9734.68%
TABREED.AENational Central Cooling Company PJSC4.91%$0.1677.99%
081660.KSMisto Holdings Corp.4.90%$2,010.6262.73%
300770.SZGuangdong South New Media Co.,Ltd.4.90%$2.0863.80%
7944.TRoland Corporation4.90%$174.9564.69%
IGTInternational Game Technology PLC4.90%$0.8083.51%
SYDB.COSydbank A/S4.90%$27.5761.30%
7246.KLSignature International Berhad4.89%$0.0748.72%
9917.TWTaiwan Secom Co., Ltd.4.89%$5.2880.23%
QBE.AXQBE Insurance Group Limited4.89%$0.9739.27%
TRIS3.SATrisul S.A.4.89%$0.3025.32%
000877.SZTianshan Material Co., Ltd.4.88%$0.2693.74%
0236.HKSan Miguel Brewery Hong Kong Limited4.88%$0.0633.49%
4007.SRAl Hammadi Holding Company4.88%$1.3884.27%
600901.SSJiangsu Financial Leasing Co., Ltd.4.88%$0.3054.72%
601098.SSChina South Publishing & Media Group Co., Ltd4.88%$0.5562.37%
SPIE.PASPIE S.a.4.88%$2.4095.87%
TOTO.JKPT Surya Toto Indonesia Tbk4.88%$13.1736.11%
002035.SZVatti Corporation Limited4.87%$0.3057.45%
002807.SZJiangsu Jiangyin Rural Commercial Bank Co.,LTD.4.87%$0.2225.03%