Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

PT Kedoya Adyaraya Tbk (RSGK.JK)

Company Dividend Discount ModelIndustry: Medical - Care FacilitiesSector: Healthcare

Valuation Snapshot

Stable Growth$288.43 - $427.22$354.78
Multi-Stage$529.85 - $582.70$555.76
Blended Fair Value$455.27
Current Price$980.00
Upside-53.54%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018
DPS0.00%0.00%11.0096.0086.000.000.000.005.380.000.000.00
YoY Growth---88.54%11.63%0.00%0.00%0.00%-100.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.12%8.35%7.75%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)33,621.32
(-) Cash Dividends Paid (M)10,226.43
(=) Cash Retained (M)23,394.89
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)6,724.264,202.662,521.60
Cash Retained (M)23,394.8923,394.8923,394.89
(-) Cash Required (M)-6,724.26-4,202.66-2,521.60
(=) Excess Retained (M)16,670.6319,192.2320,873.29
(/) Shares Outstanding (M)929.68929.68929.68
(=) Excess Retained per Share17.9320.6422.45
LTM Dividend per Share11.0011.0011.00
(+) Excess Retained per Share17.9320.6422.45
(=) Adjusted Dividend28.9331.6433.45
WACC / Discount Rate7.83%7.83%7.83%
Growth Rate-2.00%-1.00%0.00%
Fair Value$288.43$354.78$427.22
Upside / Downside-70.57%-63.80%-56.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)33,621.3233,285.1032,952.2532,622.7332,296.5031,973.5432,932.74
Payout Ratio30.42%42.33%54.25%66.17%78.08%90.00%92.50%
Projected Dividends (M)10,226.4314,090.6517,876.5621,585.3525,218.1728,776.1830,462.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.83%7.83%7.83%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)12,935.4513,067.4513,199.44
Year 2 PV (M)15,065.5715,374.6015,686.76
Year 3 PV (M)16,699.8017,216.2517,743.25
Year 4 PV (M)17,910.8718,653.1919,418.35
Year 5 PV (M)18,762.3319,739.3320,756.61
PV of Terminal Value (M)411,210.28432,622.96454,918.49
Equity Value (M)492,584.30516,673.77541,722.90
Shares Outstanding (M)929.68929.68929.68
Fair Value$529.85$555.76$582.70
Upside / Downside-45.93%-43.29%-40.54%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%