Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Steel Pipe Industry of Indonesia Tbk (ISSP.JK)

Company Dividend Discount ModelIndustry: SteelSector: Basic Materials

Valuation Snapshot

Stable Growth$2,687.32 - $14,818.54$5,182.83
Multi-Stage$2,140.15 - $2,346.96$2,241.62
Blended Fair Value$3,712.23
Current Price$330.00
Upside1,024.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%22.12%15.006.009.006.000.000.000.001.505.000.00
YoY Growth--150.00%-33.33%50.00%0.00%0.00%0.00%-100.00%-70.00%0.00%-100.00%
Dividend Yield--5.73%2.07%3.57%1.44%0.00%0.00%0.00%1.17%2.25%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)533,854.00
(-) Cash Dividends Paid (M)105,980.00
(=) Cash Retained (M)427,874.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)106,770.8066,731.7540,039.05
Cash Retained (M)427,874.00427,874.00427,874.00
(-) Cash Required (M)-106,770.80-66,731.75-40,039.05
(=) Excess Retained (M)321,103.20361,142.25387,834.95
(/) Shares Outstanding (M)7,065.347,065.347,065.34
(=) Excess Retained per Share45.4551.1154.89
LTM Dividend per Share15.0015.0015.00
(+) Excess Retained per Share45.4551.1154.89
(=) Adjusted Dividend60.4566.1169.89
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate4.01%5.01%6.01%
Fair Value$2,687.32$5,182.83$14,818.54
Upside / Downside714.34%1,470.56%4,390.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)533,854.00560,596.88588,679.42618,168.72649,135.26681,653.04702,102.63
Payout Ratio19.85%33.88%47.91%61.94%75.97%90.00%92.50%
Projected Dividends (M)105,980.00189,938.61282,042.91382,898.33493,150.48613,487.73649,444.93

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.35%6.35%6.35%
Growth Rate4.01%5.01%6.01%
Year 1 PV (M)176,898.63178,599.42180,300.22
Year 2 PV (M)244,645.72249,372.64254,144.78
Year 3 PV (M)309,326.49318,334.62327,515.97
Year 4 PV (M)371,043.07385,519.79400,416.05
Year 5 PV (M)429,894.58450,961.95472,847.28
PV of Terminal Value (M)13,589,079.5114,255,024.5514,946,825.59
Equity Value (M)15,120,888.0015,837,812.9716,582,049.88
Shares Outstanding (M)7,065.347,065.347,065.34
Fair Value$2,140.15$2,241.62$2,346.96
Upside / Downside548.53%579.28%611.20%

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%