Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Indomobil Multi Jasa Tbk (IMJS.JK)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$4,080.79 - $5,121.39$4,799.02
Multi-Stage$1,330.09 - $1,460.48$1,394.06
Blended Fair Value$3,096.54
Current Price$244.00
Upside1,169.07%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.38%-10.22%0.950.500.250.250.000.670.700.800.002.90
YoY Growth--90.36%100.00%0.00%0.00%-100.00%-4.41%-13.01%69,288.00%-99.96%3.57%
Dividend Yield--0.56%0.18%0.09%0.06%0.00%0.45%0.10%0.16%0.00%1.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)225,219.92
(-) Cash Dividends Paid (M)8,322.40
(=) Cash Retained (M)216,897.52
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)45,043.9828,152.4916,891.49
Cash Retained (M)216,897.52216,897.52216,897.52
(-) Cash Required (M)-45,043.98-28,152.49-16,891.49
(=) Excess Retained (M)171,853.53188,745.03200,006.02
(/) Shares Outstanding (M)8,655.238,655.238,655.23
(=) Excess Retained per Share19.8621.8123.11
LTM Dividend per Share0.960.960.96
(+) Excess Retained per Share19.8621.8123.11
(=) Adjusted Dividend20.8222.7724.07
WACC / Discount Rate4.92%4.92%4.92%
Growth Rate4.39%5.39%6.39%
Fair Value$4,080.79$4,799.02$5,121.39
Upside / Downside1,572.46%1,866.81%1,998.93%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)225,219.92237,352.19250,138.01263,612.58277,813.01292,778.40301,561.75
Payout Ratio3.70%20.96%38.22%55.48%72.74%90.00%92.50%
Projected Dividends (M)8,322.4049,739.9795,595.60146,247.24202,078.54263,500.56278,944.62

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.92%4.92%4.92%
Growth Rate4.39%5.39%6.39%
Year 1 PV (M)46,957.9747,407.8147,857.66
Year 2 PV (M)85,201.1486,841.3788,497.24
Year 3 PV (M)123,054.91126,625.40130,264.30
Year 4 PV (M)160,522.24166,762.25173,182.43
Year 5 PV (M)197,606.08207,254.26217,275.67
PV of Terminal Value (M)10,898,867.3811,431,007.8611,983,733.83
Equity Value (M)11,512,209.7112,065,898.9412,640,811.12
Shares Outstanding (M)8,655.238,655.238,655.23
Fair Value$1,330.09$1,394.06$1,460.48
Upside / Downside445.12%471.34%498.56%

High-Yield Dividend Screener

« Prev Page 33 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
2948.TWOBausen Inc.4.66%$1.7780.08%
600368.SSGuangxi Wuzhou Communications Co., Ltd.4.66%$0.1845.90%
688606.SSHangzhou Alltest Biotech Co., Ltd.4.66%$2.9879.11%
CHG-R.BKChularat Hospital Public Company Limited4.66%$0.0796.65%
CRT-UN.TOCT Real Estate Investment Trust4.66%$0.7646.43%
KWC.BKKrungdhep Sophon Public Company Limited4.66%$12.4880.34%
QNT.WAQuantum Software S.A.4.66%$1.7748.50%
TOUP.PATouax SCA4.66%$0.2220.71%
002948.SZBank of Qingdao Co., Ltd.4.65%$0.2125.26%
175330.KSJB Financial Group Co., Ltd.4.65%$1,171.1832.82%
ATRAV.HEAtria Oyj4.65%$0.7045.12%
INSET.BKInfraset Public Company Limited4.65%$0.0893.21%
OMAB.MXGrupo Aeroportuario del Centro Norte, S.A.B. de C.V.4.65%$11.2781.96%
TCO.AXTransmetro Corporation Limited4.65%$0.1027.59%
TCO0.DETesco PLC4.65%$0.2458.23%
2748.TWFDC International Hotels Corporation4.64%$2.0087.06%
600351.SSYabao Pharmaceutical Group Co., Ltd4.64%$0.3094.39%
6345.TAichi Corporation4.64%$63.5566.53%
7030.SRMobile Telecommunications Company Saudi Arabia4.64%$0.4967.65%
293480.KSHana Pharm Co., Ltd.4.63%$510.7544.31%
ALFPC.PAFountaine Pajot S.A.4.63%$4.7715.78%
EKTR3.SAElektro Redes S.A.4.63%$2.2847.37%
002749.SZSichuan Guoguang Agrochemical Co., Ltd.4.62%$0.6275.36%
0ROG.LGalenica AG4.62%$4.5160.87%
2534.TWHung Sheng Construction Ltd.4.62%$0.9640.22%
600757.SSChangjiang Publishing & Media Co.,Ltd4.62%$0.4144.68%
8976.TDaiwa Office Investment Corporation4.62%$17,319.0261.76%
BBTN.JKPT Bank Tabungan Negara (Persero) Tbk4.62%$53.5723.29%
SICO.JKPT Sigma Energy Compressindo Tbk4.62%$6.0046.65%
016360.KSSamsung Securities Co., Ltd.4.61%$3,499.8033.25%
603967.SSChina Master Logistics Co., Ltd.4.61%$0.6384.73%
ERAA.JKPT Erajaya Swasembada Tbk4.61%$19.0029.20%
FCR-UN.TOFirst Capital Real Estate Investment Trust4.61%$0.8771.15%
HELN.SWHelvetia Holding AG4.61%$9.6376.62%
SAUCE.BKThaitheparos Public Company Limited4.61%$1.7986.46%
SFSN.SWSFS Group AG4.61%$5.0039.88%
256150.KQHandok Clean Tech Co., Ltd.4.60%$251.5861.57%
600066.SSYutong Bus Co.,Ltd.4.60%$1.5066.89%
6369.TToyo Kanetsu K.K.4.60%$114.2124.14%
AUI.AXAustralian United Investment Company Limited4.60%$0.5263.93%
EXAE.ATHellenic Exchanges - Athens Stock Exchange S.A.4.60%$0.2978.34%
0837.HKCarpenter Tan Holdings Limited4.59%$0.3624.98%
ANSGR.ISAnadolu Anonim Türk Sigorta Sirketi4.59%$1.0517.19%
GLVA.JKPT Galva Technologies Tbk4.59%$19.2060.20%
TEAMG.BKTEAM Consulting Engineering and Management Public Company Limited4.59%$0.1556.43%
UMG.ASUniversal Music Group N.V.4.59%$1.0144.97%
5293.KLAME Elite Consortium Berhad4.58%$0.0740.76%
6534.TWCH Biotech R&D Co., Ltd.4.58%$4.1095.94%
6817.TSumida Corporation4.58%$52.4586.38%
AUDCAudioCodes Ltd.4.58%$0.4082.97%