Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk (TLKM.JK)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$5,357.37 - $15,418.12$8,394.71
Multi-Stage$5,789.43 - $6,332.40$6,055.89
Blended Fair Value$7,225.30
Current Price$2,780.00
Upside159.90%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.32%8.51%178.50167.60149.97126.00113.03109.22134.1397.8497.5673.88
YoY Growth--6.50%11.76%19.02%11.48%3.49%-18.57%37.09%0.29%32.04%-6.31%
Dividend Yield--7.41%4.77%3.69%2.75%3.30%3.46%3.41%2.72%2.36%2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,758,000.00
(-) Cash Dividends Paid (M)21,047,000.00
(=) Cash Retained (M)711,000.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,351,600.002,719,750.001,631,850.00
Cash Retained (M)711,000.00711,000.00711,000.00
(-) Cash Required (M)-4,351,600.00-2,719,750.00-1,631,850.00
(=) Excess Retained (M)-3,640,600.00-2,008,750.00-920,850.00
(/) Shares Outstanding (M)99,061.7899,061.7899,061.78
(=) Excess Retained per Share-36.75-20.28-9.30
LTM Dividend per Share212.46212.46212.46
(+) Excess Retained per Share-36.75-20.28-9.30
(=) Adjusted Dividend175.71192.19203.17
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate3.27%4.27%5.27%
Fair Value$5,357.37$8,394.71$15,418.12
Upside / Downside92.71%201.97%454.61%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,758,000.0022,687,996.9423,657,744.5224,668,941.7825,723,360.4126,822,847.7927,627,533.22
Payout Ratio96.73%95.39%94.04%92.69%91.35%90.00%92.50%
Projected Dividends (M)21,047,000.0021,641,124.9222,247,587.2422,866,356.2023,497,375.8524,140,563.0125,555,468.23

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate3.27%4.27%5.27%
Year 1 PV (M)20,094,959.5220,289,538.0820,484,116.64
Year 2 PV (M)19,182,160.7519,555,439.2019,932,314.67
Year 3 PV (M)18,307,071.4218,844,036.9919,391,401.06
Year 4 PV (M)17,468,217.0218,154,683.2118,861,185.92
Year 5 PV (M)16,664,178.6817,486,747.2918,341,482.47
PV of Terminal Value (M)481,794,408.10505,576,495.82530,288,582.53
Equity Value (M)573,510,995.49599,906,940.59627,299,083.29
Shares Outstanding (M)99,061.7899,061.7899,061.78
Fair Value$5,789.43$6,055.89$6,332.40
Upside / Downside108.25%117.84%127.78%

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%