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 39 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002450.KSSAMICK MUSICAL INSTRUMENT Co., Ltd4.08%$49.7918.17%
003380.KQHarim Holdings Co., Ltd.4.08%$447.0736.82%
2798.HKPerennial Energy Holdings Limited4.08%$0.059.52%
N2IU.SIMapletree Pan Asia Commercial Trust4.08%$0.0645.97%
WIPRO.BOWipro Limited4.08%$10.9885.26%
000421.SZNanjing Public Utilities Development Co., Ltd.4.07%$0.2891.69%
003030.KSSeAH Steel Holdings Corporation4.07%$5,154.5338.17%
2154.TOpen Up Group Inc.4.07%$75.0151.97%
6411.TWOAmazing Microelectronic Corp.4.07%$3.1585.74%
KINO.JKPT Kino Indonesia Tbk4.06%$56.1756.49%
WIIM.JKPT Wismilak Inti Makmur Tbk4.06%$64.8035.76%
134380.KSMiwon Chemicals Co., Ltd.4.05%$3,833.4233.65%
2912.TWPresident Chain Store Corporation4.05%$8.9883.72%
5438.TWOTeco Image Systems Co., Ltd.4.05%$0.9378.68%
IG.MIItalgas S.p.A.4.05%$0.3936.35%
TWR.AXTower Limited4.05%$0.0719.30%
002215.SZShenzhen Noposion Agrochemicals Co.,Ltd4.04%$0.4361.18%
1603.TWChina Wire & Cable Co., Ltd.4.04%$1.5040.87%
601567.SSNingbo Sanxing Medical Electric Co.,Ltd.4.04%$0.9365.61%
6846.TWOGreenyn Biotechnology Co., Ltd4.04%$2.9867.75%
ASEFA.BKAsefa Public Company Limited4.04%$0.1436.27%
JLG.AXJohns Lyng Group Limited4.04%$0.1653.65%
004910.KSChokwang Paint Co., Ltd.4.03%$200.1355.11%
JTPE.JKPT Jasuindo Tiga Perkasa Tbk4.03%$24.0060.60%
MTDL.JKPT Metrodata Electronics Tbk4.03%$24.0039.08%
SPINNEYS.AESpinneys 1961 Hold4.03%$0.0666.84%
605077.SSZhejiang Huakang Pharmaceutical Co., Ltd.4.02%$0.5970.96%
6190.HKBank of Jiujiang Co., Ltd.4.02%$0.079.94%
THANI.BKRatchthani Leasing Public Company Limited4.02%$0.0745.63%
010770.KSPyung Hwa Holdings Co., Ltd.4.01%$149.9011.24%
0RPP.LValartis Group AG4.01%$0.499.63%
301004.SZZhejiang Cayi Vacuum Container Co., Ltd.4.01%$2.0954.91%
4968.TArakawa Chemical Industries, Ltd.4.01%$48.9456.00%
FESA3.SACia de Ferro Ligas da Bahia - FERBASA4.01%$0.4676.61%
HBOR3.SAHelbor Empreendimentos S.A.4.01%$0.1032.33%
089860.KSLOTTE rental co.,ltd.4.00%$1,199.9835.09%
0OJJ.LACTIA Group S.A.4.00%$0.1233.82%
2128.HKChina Lesso Group Holdings Limited4.00%$0.1915.85%
3338.TWTaiSol Electronics Co., Ltd.4.00%$2.0185.10%
AIL.DEL'Air Liquide S.A.4.00%$6.3556.81%
CUBLionheart Holdings4.00%$0.4393.60%
DHL.DEDeutsche Post AG4.00%$1.8860.01%
FCMC.PASociété Fermière du Casino Municipal de Cannes4.00%$85.5728.90%
009160.KSSIMPAC Inc.3.99%$202.3392.46%
033780.KSKT&G Corporation3.99%$5,606.0952.73%
603309.SSWell Lead Medical Co., Ltd.3.99%$0.5464.79%
6761.TWOWendell Industrial Co., Ltd3.99%$5.6281.14%
MULT3.SAMultiplan Empreendimentos Imobiliários S.A.3.99%$1.0842.74%
300641.SZJiangsu Zhengdan Chemical Industry Co., Ltd.3.98%$0.7035.38%
5126.KLSarawak Oil Palms Berhad3.98%$0.1529.34%