Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Semen Baturaja (Persero) Tbk (SMBR.JK)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$176.92 - $256.12$215.40
Multi-Stage$253.63 - $278.59$265.87
Blended Fair Value$240.64
Current Price$278.00
Upside-13.44%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.09%-11.01%2.451.910.000.000.621.913.696.528.918.26
YoY Growth--28.20%0.00%0.00%-100.00%-67.54%-48.25%-43.40%-26.85%7.86%5.17%
Dividend Yield--1.44%0.79%0.00%0.00%0.08%0.97%0.28%0.16%0.26%2.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)239,953.60
(-) Cash Dividends Paid (M)25,850.81
(=) Cash Retained (M)214,102.79
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)47,990.7229,994.2017,996.52
Cash Retained (M)214,102.79214,102.79214,102.79
(-) Cash Required (M)-47,990.72-29,994.20-17,996.52
(=) Excess Retained (M)166,112.07184,108.59196,106.27
(/) Shares Outstanding (M)9,932.539,932.539,932.53
(=) Excess Retained per Share16.7218.5419.74
LTM Dividend per Share2.602.602.60
(+) Excess Retained per Share16.7218.5419.74
(=) Adjusted Dividend19.3321.1422.35
WACC / Discount Rate9.71%9.71%9.71%
Growth Rate-1.10%-0.10%0.90%
Fair Value$176.92$215.40$256.12
Upside / Downside-36.36%-22.52%-7.87%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)239,953.60239,718.80239,484.24239,249.91239,015.81238,781.94245,945.40
Payout Ratio10.77%26.62%42.46%58.31%74.15%90.00%92.50%
Projected Dividends (M)25,850.8163,809.80101,694.47139,504.95177,241.34214,903.75227,499.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.71%9.71%9.71%
Growth Rate-1.10%-0.10%0.90%
Year 1 PV (M)57,582.1458,164.3658,746.57
Year 2 PV (M)82,812.9684,496.0786,196.12
Year 3 PV (M)102,515.86105,657.03108,861.71
Year 4 PV (M)117,534.93122,361.10127,334.39
Year 5 PV (M)128,601.61135,235.88142,141.16
PV of Terminal Value (M)2,030,106.252,134,834.822,243,841.65
Equity Value (M)2,519,153.762,640,749.262,767,121.59
Shares Outstanding (M)9,932.539,932.539,932.53
Fair Value$253.63$265.87$278.59
Upside / Downside-8.77%-4.36%0.21%

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%