Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Perusahaan Perkebunan London Sumatra Indonesia Tbk (LSIP.JK)

Company Dividend Discount ModelIndustry: Agricultural Farm ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$5,725.71 - $13,415.39$8,414.02
Multi-Stage$7,469.26 - $8,201.90$7,828.62
Blended Fair Value$8,121.32
Current Price$1,355.00
Upside499.36%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.47%-1.64%38.9952.9950.9919.9915.0019.0044.9934.9936.9952.98
YoY Growth---26.41%3.92%155.00%33.33%-21.05%-57.78%28.57%-5.41%-30.19%15.22%
Dividend Yield--3.51%5.89%5.00%1.41%1.17%2.26%4.30%2.70%2.52%2.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,920,935.00
(-) Cash Dividends Paid (M)443,234.00
(=) Cash Retained (M)1,477,701.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)384,187.00240,116.88144,070.13
Cash Retained (M)1,477,701.001,477,701.001,477,701.00
(-) Cash Required (M)-384,187.00-240,116.88-144,070.13
(=) Excess Retained (M)1,093,514.001,237,584.131,333,630.88
(/) Shares Outstanding (M)6,819.966,819.966,819.96
(=) Excess Retained per Share160.34181.46195.55
LTM Dividend per Share64.9964.9964.99
(+) Excess Retained per Share160.34181.46195.55
(=) Adjusted Dividend225.33246.46260.54
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate2.28%3.28%4.28%
Fair Value$5,725.71$8,414.02$13,415.39
Upside / Downside322.56%520.96%890.07%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,920,935.001,983,999.032,049,133.442,116,406.212,185,887.532,257,649.912,325,379.41
Payout Ratio23.07%36.46%49.84%63.23%76.61%90.00%92.50%
Projected Dividends (M)443,234.00723,348.071,021,376.641,338,194.061,674,712.782,031,884.922,150,975.95

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate2.28%3.28%4.28%
Year 1 PV (M)673,837.16680,425.13687,013.09
Year 2 PV (M)886,341.68903,757.57921,342.90
Year 3 PV (M)1,081,787.541,113,828.011,146,494.97
Year 4 PV (M)1,261,161.881,311,210.401,362,733.95
Year 5 PV (M)1,425,401.581,496,456.751,570,317.73
PV of Terminal Value (M)45,611,543.6547,885,244.1750,248,727.76
Equity Value (M)50,940,073.4953,390,922.0255,936,630.40
Shares Outstanding (M)6,819.966,819.966,819.96
Fair Value$7,469.26$7,828.62$8,201.90
Upside / Downside451.24%477.76%505.31%

High-Yield Dividend Screener

« Prev Page 31 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0QLX.LMetall Zug AG4.87%$39.8932.62%
6418.TJapan Cash Machine Co., Ltd.4.86%$49.9871.76%
A2A.MIA2A S.p.A.4.86%$0.1147.95%
GEST.MCGestamp Automoción, S.A.4.86%$0.1550.80%
2296.HKHuarchi Global Group Holdings Limited4.85%$0.0578.87%
7004.TKanadevia Corp4.85%$46.0936.42%
001630.KSChong Kun Dang Holdings Corp.4.84%$2,194.2330.09%
020000.KSHANDSOME Corp.4.84%$749.9941.55%
0906.HKCPMC Holdings Limited4.84%$0.3439.95%
603323.SSJiangsu Suzhou Rural Commercial Bank Co., Ltd4.84%$0.2424.36%
ESEAEuroseas Ltd.4.84%$2.6215.15%
JPFA.JKPT Japfa Comfeed Indonesia Tbk4.84%$140.4348.97%
LPH.BKLadprao General Hospital Public Company Limited4.84%$0.1877.89%
PTNT3.SAPettenati S.A. Industria Têxtil4.84%$0.4243.56%
002100.KSKyung Nong Corporation4.83%$449.7446.25%
3IT.Faudius SE4.83%$0.6747.79%
ME8U.SIMapletree Industrial Trust4.83%$0.1084.21%
SOAG.OLSpareBank 1 Østfold Akershus4.83%$21.8842.41%
0693.HKTan Chong International Limited4.82%$0.1028.87%
2152.HKSuxin Joyful Life Services Co., Ltd.4.82%$0.2719.91%
BDMN.JKPT Bank Danamon Indonesia Tbk4.82%$119.5631.76%
EKAD.JKPT Ekadharma International Tbk4.82%$8.8798.38%
PTG-R.BKPTG Energy Public Company Limited4.82%$0.3462.48%
VEND.OLVend Marketplaces ASA4.82%$17.2449.52%
1890.HKChina Kepei Education Group Limited4.81%$0.0616.29%
BASS.PABassac S.A.4.81%$2.4628.93%
DEYAAR.AEDeyaar Development PJSC4.81%$0.0540.79%
SDF.AXSteadfast Group Limited4.81%$0.2650.20%
SXE.AXSouthern Cross Electrical Engineering Limited4.81%$0.1259.32%
HPOL-B.STHEXPOL AB (publ)4.80%$4.2174.04%
MEGA-R.BKMega Lifesciences Public Company Limited4.80%$1.6170.67%
PTL-R.BKPolyplex (Thailand) Public Company Limited4.80%$0.4081.34%
000828.SZDongguan Development (Holdings) Co., Ltd.4.79%$0.5250.35%
002372.SZZhejiang Weixing New Building Materials Co., Ltd.4.79%$0.5090.51%
002736.SZGuosen Securities Co., Ltd.4.79%$0.6351.57%
600612.SSLao Feng Xiang Co., Ltd.4.79%$2.1369.19%
6285.TWWNC Corporation4.79%$4.7975.15%
6642.TWOFuzetec Technology Co., Ltd.4.79%$2.5094.93%
BSGR.ASB&S Group S.A.4.79%$0.2824.05%
030210.KSDaol Investment & Securities Co., Ltd.4.78%$165.8688.74%
0960.HKLongfor Group Holdings Limited4.78%$0.4215.35%
2176.HKCCID Consulting Company Limited4.78%$0.0866.12%
600820.SSShanghai Tunnel Engineering Co., Ltd.4.77%$0.3138.17%
8097.TSan-Ai Obbli Co., Ltd.4.77%$100.8088.28%
2722.HKChongqing Machinery & Electric Co., Ltd.4.76%$0.0935.27%
7267.THonda Motor Co., Ltd.4.76%$73.1447.07%
VALMT.HEValmet Oyj4.76%$1.3590.84%
000928.SZSinosteel Engineering & Technology Co., Ltd.4.75%$0.3160.04%
029780.KSSamsung Card Co., Ltd.4.75%$2,578.9146.87%
2020.HKANTA Sports Products Limited4.75%$3.8940.14%