Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT PP (Persero) Tbk (PTPP.JK)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$285.18 - $392.02$339.14
Multi-Stage$610.55 - $675.06$642.14
Blended Fair Value$490.64
Current Price$438.00
Upside12.02%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-42.73%-17.46%2.990.000.000.0033.8448.5746.9949.6428.6117.20
YoY Growth--0.00%0.00%0.00%-100.00%-30.32%3.36%-5.34%73.48%66.34%-15.70%
Dividend Yield--0.98%0.00%0.00%0.00%2.47%8.83%2.18%1.90%0.86%0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)333,901.06
(-) Cash Dividends Paid (M)18,513.14
(=) Cash Retained (M)315,387.92
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)66,780.2141,737.6325,042.58
Cash Retained (M)315,387.92315,387.92315,387.92
(-) Cash Required (M)-66,780.21-41,737.63-25,042.58
(=) Excess Retained (M)248,607.71273,650.29290,345.34
(/) Shares Outstanding (M)6,185.346,185.346,185.34
(=) Excess Retained per Share40.1944.2446.94
LTM Dividend per Share2.992.992.99
(+) Excess Retained per Share40.1944.2446.94
(=) Adjusted Dividend43.1947.2349.93
WACC / Discount Rate7.91%7.91%7.91%
Growth Rate-6.28%-5.28%-4.28%
Fair Value$285.18$339.14$392.02
Upside / Downside-34.89%-22.57%-10.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)333,901.06316,260.04299,551.05283,724.84268,734.78254,536.70262,172.80
Payout Ratio5.54%22.44%39.33%56.22%73.11%90.00%92.50%
Projected Dividends (M)18,513.1470,954.84117,803.54159,503.86196,469.04229,083.03242,509.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.91%7.91%7.91%
Growth Rate-6.28%-5.28%-4.28%
Year 1 PV (M)65,060.2465,754.4666,448.68
Year 2 PV (M)99,043.42101,168.37103,315.88
Year 3 PV (M)122,962.34126,940.68131,003.92
Year 4 PV (M)138,876.47144,899.53151,116.40
Year 5 PV (M)148,477.65156,570.15165,011.70
PV of Terminal Value (M)3,202,018.113,376,537.993,558,585.76
Equity Value (M)3,776,438.233,971,871.184,175,482.35
Shares Outstanding (M)6,185.346,185.346,185.34
Fair Value$610.55$642.14$675.06
Upside / Downside39.39%46.61%54.12%

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%