Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

PT Bank Negara Indonesia (Persero) Tbk (BBNI.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$30,854.73 - $111,321.37$98,205.37
Multi-Stage$14,471.16 - $15,812.82$15,129.78
Blended Fair Value$56,667.57
Current Price$4,120.00
Upside1,275.43%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.74%14.43%280.46196.5073.0922.00103.18100.70127.85106.4660.8172.31
YoY Growth--42.73%168.84%232.23%-78.68%2.46%-21.23%20.09%75.07%-15.91%-0.76%
Dividend Yield--6.61%3.48%1.56%0.53%3.60%5.27%2.72%2.45%1.88%2.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)20,866,036.00
(-) Cash Dividends Paid (M)13,951,339.00
(=) Cash Retained (M)6,914,697.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,173,207.202,608,254.501,564,952.70
Cash Retained (M)6,914,697.006,914,697.006,914,697.00
(-) Cash Required (M)-4,173,207.20-2,608,254.50-1,564,952.70
(=) Excess Retained (M)2,741,489.804,306,442.505,349,744.30
(/) Shares Outstanding (M)37,277.0637,277.0637,277.06
(=) Excess Retained per Share73.54115.53143.51
LTM Dividend per Share374.26374.26374.26
(+) Excess Retained per Share73.54115.53143.51
(=) Adjusted Dividend447.80489.79517.77
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Fair Value$30,854.73$98,205.37$111,321.37
Upside / Downside648.90%2,283.63%2,601.98%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)20,866,036.0022,222,328.3423,666,779.6825,205,120.3626,843,453.1828,588,277.6429,445,925.97
Payout Ratio66.86%71.49%76.12%80.74%85.37%90.00%92.50%
Projected Dividends (M)13,951,339.0015,886,559.9318,014,415.1720,351,770.8822,916,871.9325,729,449.8827,237,481.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)14,703,560.3214,842,930.5614,982,300.80
Year 2 PV (M)15,431,404.3815,725,329.2916,022,027.07
Year 3 PV (M)16,135,414.6916,598,604.4617,070,574.82
Year 4 PV (M)16,816,124.2117,462,824.8918,128,001.36
Year 5 PV (M)17,474,055.5418,318,058.9619,194,364.37
PV of Terminal Value (M)458,881,687.43481,045,844.51504,058,276.06
Equity Value (M)539,442,246.57563,993,592.68589,455,544.49
Shares Outstanding (M)37,277.0637,277.0637,277.06
Fair Value$14,471.16$15,129.78$15,812.82
Upside / Downside251.24%267.23%283.81%

High-Yield Dividend Screener

« Prev Page 38 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
INDF.JKPT Indofood Sukses Makmur Tbk4.19%$280.0031.67%
RBD.AXRestaurant Brands New Zealand Limited4.19%$0.1842.75%
002091.SZJiangsu Guotai International Group Co., Ltd.4.18%$0.3863.98%
017390.KSSeoul City Gas Co., Ltd.4.18%$2,547.5926.43%
ALITL.PAIT Link S.A.4.18%$0.9222.65%
P9D.SICivmec Limited4.18%$0.0538.60%
PJW.BKPanjawattana Plastic Public Company Limited4.18%$0.0933.50%
123890.KSKorea Asset In Trust Co., Ltd.4.17%$100.0820.69%
2729.TWOTTFB Company Limited4.17%$7.3393.07%
6599.KLAeon Co. (M) Bhd.4.17%$0.0553.15%
6967.TWOTrans-Sun Materials Technology Company Limited4.17%$2.8579.87%
9619.SRMulti Business Group Co.4.17%$0.4315.41%
AMAR.JKPT Bank Amar Indonesia Tbk4.17%$9.1671.61%
OLVAS.HEOlvi Oyj4.17%$1.2949.21%
003570.KSSnt Dynamics Co.,Ltd.4.16%$1,868.8054.81%
090350.KSNOROO PAINT & COATINGS Co., Ltd.4.16%$349.9536.31%
3613.HKBeijing Tong Ren Tang Chinese Medicine Company Limited4.16%$0.3556.85%
ALVIV.PAVisiativ S.A.4.16%$1.5433.81%
BCH-R.BKBangkok Chain Hospital Public Company Limited4.16%$0.4383.13%
CMRECostamare Inc.4.16%$0.6524.42%
601336.SSNew China Life Insurance Company Ltd.4.15%$2.9023.52%
005500.KSSamjin Pharmaceuticals Co., Ltd.4.14%$800.5749.67%
600710.SSSumec Corporation Limited4.14%$0.4546.72%
603611.SSNoblelift Intelligent Equipment Co.,Ltd.4.14%$1.0152.65%
8463.TWRuentex Materials Co.,Ltd.4.14%$1.1051.49%
CEYE.BKChamni's Eye Public Company Limited4.14%$0.0864.18%
ORIA.PAFiducial Real Estate S.A.4.14%$6.9628.28%
SWA.DESchloss Wachenheim AG4.14%$0.6050.24%
000686.SZNortheast Securities Co., Ltd.4.13%$0.3861.41%
001680.KSDaesang Corporation4.13%$850.3931.24%
1931.HKIVD Medical Holding Limited4.13%$0.1038.64%
6183.TBELLSYSTEM24 Holdings, Inc.4.13%$59.5554.01%
PSI.AXPSC Insurance Group Limited4.13%$0.2683.22%
0QOL.LKardex Holding AG4.12%$11.3958.10%
600284.SSShanghai Pudong Construction Co.,Ltd.4.12%$0.3590.03%
004450.KSSamhwa Crown & Closure Co., Ltd4.11%$1,204.0140.73%
0KGY.LBTS Group AB (publ)4.11%$5.9033.91%
3406.TWGenius Electronic Optical Co., Ltd4.11%$17.9859.96%
ABS2.DEPORR AG4.11%$1.3446.75%
CCU.SNCompañía Cervecerías Unidas S.A.4.11%$238.7464.77%
2858.HKYixin Group Limited4.10%$0.1043.79%
4081.SRNayifat Finance Company4.10%$0.5062.31%
688628.SSUni-Trend Technology (China) Co., Ltd.4.10%$1.3187.50%
7994.TOkamura Corporation4.10%$94.0341.44%
PKN.WAPolski Koncern Naftowy ORLEN Spólka Akcyjna4.10%$4.1544.90%
TRSB.OLTrøndelag Sparebank4.10%$4.7931.67%
1409.TWShinkong Synthetic Fibers Corporation4.09%$0.6050.43%
4904.TWFar EasTone Telecommunications Co., Ltd.4.09%$3.6495.25%
601872.SSChina Merchants Energy Shipping Co., Ltd.4.09%$0.3758.88%
UGPA3.SAUltrapar Participações S.A.4.09%$0.8632.00%