Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Bank Mestika Dharma Tbk (BBMD.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$1,057.86 - $1,798.07$1,379.77
Multi-Stage$1,436.13 - $1,574.01$1,503.77
Blended Fair Value$1,441.77
Current Price$2,120.00
Upside-31.99%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%5.60%34.2534.2534.2429.770.000.0014.8914.8914.8912.40
YoY Growth--0.00%0.03%15.01%0.00%0.00%-100.00%0.00%0.00%20.05%-37.53%
Dividend Yield--1.76%1.70%1.75%1.45%0.00%0.00%1.08%1.06%0.96%0.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)342,869.45
(-) Cash Dividends Paid (M)137,997.52
(=) Cash Retained (M)204,871.93
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)68,573.8942,858.6825,715.21
Cash Retained (M)204,871.93204,871.93204,871.93
(-) Cash Required (M)-68,573.89-42,858.68-25,715.21
(=) Excess Retained (M)136,298.04162,013.25179,156.72
(/) Shares Outstanding (M)4,029.134,029.134,029.13
(=) Excess Retained per Share33.8340.2144.47
LTM Dividend per Share34.2534.2534.25
(+) Excess Retained per Share33.8340.2144.47
(=) Adjusted Dividend68.0874.4678.72
WACC / Discount Rate7.98%7.98%7.98%
Growth Rate1.45%2.45%3.45%
Fair Value$1,057.86$1,379.77$1,798.07
Upside / Downside-50.10%-34.92%-15.19%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)342,869.45351,269.54359,875.43368,692.15377,724.88386,978.91398,588.27
Payout Ratio40.25%50.20%60.15%70.10%80.05%90.00%92.50%
Projected Dividends (M)137,997.52176,331.21216,460.39258,450.00302,367.13348,281.02368,694.15

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.98%7.98%7.98%
Growth Rate1.45%2.45%3.45%
Year 1 PV (M)161,707.82163,301.79164,895.76
Year 2 PV (M)182,046.40185,652.98189,294.93
Year 3 PV (M)199,334.30205,287.15211,357.36
Year 4 PV (M)213,866.08222,423.96231,236.13
Year 5 PV (M)225,911.82237,267.65249,075.61
PV of Terminal Value (M)4,803,480.115,044,934.905,296,003.22
Equity Value (M)5,786,346.536,058,868.436,341,863.02
Shares Outstanding (M)4,029.134,029.134,029.13
Fair Value$1,436.13$1,503.77$1,574.01
Upside / Downside-32.26%-29.07%-25.75%

High-Yield Dividend Screener

« Prev Page 35 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
3487.TCRE Logistics REIT, Inc.4.46%$7,526.1570.87%
6012.KLMaxis Berhad4.46%$0.1791.48%
7052.KLPadini Holdings Berhad4.46%$0.0848.65%
CRAV.PACaisse régionale de Crédit Agricole Mutuel Atlantique Vendée4.46%$6.2528.59%
GWCS.QAGulf Warehousing Company Q.P.S.C.4.46%$0.1054.78%
005940.KSNH Investment & Securities Co., Ltd.4.45%$948.2345.04%
0291.HKChina Resources Beer (Holdings) Company Limited4.45%$1.1843.56%
600269.SSJiangxi Ganyue Expressway CO.,LTD.4.45%$0.2330.75%
ASCO.ATAs Commercial Industrial Company of Computers and Toys S.A.4.45%$0.1843.19%
BOKUS.STBokusgruppen AB (publ)4.45%$3.3986.63%
000598.SZChengdu Xingrong Environment Co., Ltd.4.44%$0.3244.55%
058860.KSKTIS Corporation4.44%$120.0910.16%
DEWA.AEDubai Electricity and Water Authority (PJSC)4.44%$0.1285.40%
GALP.LSGalp Energia, SGPS, S.A.4.44%$0.6549.23%
MONC.MIMoncler S.p.A.4.44%$2.4352.33%
ORTHEX.HEOrthex Oyj4.44%$0.2157.93%
6270.TWOProfessional Computer Technology Limited4.43%$1.0076.06%
9802.TWFulgent Sun International (Holding) Co., Ltd.4.43%$4.5266.25%
FROTO.ISFord Otomotiv Sanayi A.S.4.43%$4.2443.47%
TCM.COTCM Group A/S4.43%$2.9746.27%
YDUQ3.SAYduqs Participações S.A.4.43%$0.5461.33%
1651.HKPrecision Tsugami (China) Corporation Limited4.42%$1.5345.55%
210980.KSSK D&D Co. Ltd.4.42%$600.1317.82%
HER.MIHera S.p.A.4.42%$0.1851.61%
015360.KSINVENI Co., Ltd.4.41%$2,880.2415.75%
603889.SSZhejiang Xinao Textiles Inc.4.41%$0.3558.00%
6214.TWSystex Corporation4.41%$5.2176.44%
BGIP3.SABanco do Estado de Sergipe S.A.4.41%$1.7021.11%
TLDN.JKPT Teladan Prima Agro Tbk4.41%$30.8931.72%
WEHA.JKPT WEHA Transportasi Indonesia Tbk4.41%$6.0038.19%
1662.HKYee Hop Holdings Limited4.40%$0.1052.30%
267850.KSAsiana IDT, Inc.4.40%$499.2843.32%
605599.SSBeijing Caishikou Department Store Co.,Ltd.4.40%$0.7268.99%
7202.SRArabian Internet and Communications Services Co. Ltd.4.40%$9.9276.74%
8415.TWOBrighton-Best International (Taiwan) Inc.4.40%$1.4856.16%
ISB.ICÍslandsbanki hf.4.40%$6.5447.32%
NCC.AENational Cement Company (Public Shareholding Co.)4.40%$0.2039.44%
WUW.DEWüstenrot & Württembergische AG4.40%$0.6543.88%
0QM5.LEmmi AG4.39%$32.0142.17%
2615.TWWan Hai Lines Ltd.4.39%$3.4928.69%
3234.TMori Hills REIT Investment Corporation4.39%$6,539.4066.38%
BUMP.LSeraphine Group PLC4.39%$1.3476.06%
COM7-R.BKCom7 Public Company Limited4.39%$0.8652.19%
CVECenovus Energy Inc.4.39%$0.7743.95%
VVV3.DEÖkoworld AG4.39%$1.1816.92%
139130.KSiM Financial Group Co., Ltd.4.38%$670.3330.22%
5200.KLUOA Development Bhd4.38%$0.0852.34%
600346.SSHengli Petrochemical Co.,Ltd.4.38%$0.9999.77%
SCHAND.BOS Chand and Company Limited4.38%$7.0248.25%
3029.TWZero One Technology Co., Ltd.4.37%$5.0085.70%