Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Ifishdeco Tbk (IFSH.JK)

Company Dividend Discount ModelIndustry: Industrial MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$235.54 - $355.26$292.05
Multi-Stage$479.95 - $527.59$503.30
Blended Fair Value$397.67
Current Price$790.00
Upside-49.66%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS66.28%0.00%31.4027.9426.448.840.002.477.800.780.000.00
YoY Growth--12.38%5.67%199.10%0.00%-100.00%-68.33%900.00%0.00%0.00%0.00%
Dividend Yield--4.36%3.31%2.32%0.79%0.00%0.65%1.18%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)53,063.45
(-) Cash Dividends Paid (M)28,120.17
(=) Cash Retained (M)24,943.28
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)10,612.696,632.933,979.76
Cash Retained (M)24,943.2824,943.2824,943.28
(-) Cash Required (M)-10,612.69-6,632.93-3,979.76
(=) Excess Retained (M)14,330.5918,310.3520,963.52
(/) Shares Outstanding (M)1,923.031,923.031,923.03
(=) Excess Retained per Share7.459.5210.90
LTM Dividend per Share14.6214.6214.62
(+) Excess Retained per Share7.459.5210.90
(=) Adjusted Dividend22.0724.1425.52
WACC / Discount Rate7.18%7.18%7.18%
Growth Rate-2.00%-1.00%0.00%
Fair Value$235.54$292.05$355.26
Upside / Downside-70.19%-63.03%-55.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)53,063.4552,532.8152,007.4851,487.4150,972.5450,462.8151,976.69
Payout Ratio52.99%60.39%67.80%75.20%82.60%90.00%92.50%
Projected Dividends (M)28,120.1731,727.0835,259.0438,717.1942,102.6545,416.5348,078.44

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.18%7.18%7.18%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)29,301.4029,600.3929,899.38
Year 2 PV (M)30,073.7130,690.5931,313.73
Year 3 PV (M)30,498.5031,441.6932,404.12
Year 4 PV (M)30,629.6731,899.1333,207.64
Year 5 PV (M)30,514.4232,103.3733,757.84
PV of Terminal Value (M)771,935.03812,131.48853,985.26
Equity Value (M)922,952.72967,866.651,014,567.98
Shares Outstanding (M)1,923.031,923.031,923.03
Fair Value$479.95$503.30$527.59
Upside / Downside-39.25%-36.29%-33.22%

High-Yield Dividend Screener

« Prev Page 4 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
EG7.IRFBD Holdings plc12.49%$1.9761.47%
WILCG. Willi-Food International Ltd.12.48%$3.5852.70%
9908.HKJiaXing Gas Group Co., Ltd.12.44%$1.0240.94%
MPMX.JKPT Mitra Pinasthika Mustika Tbk12.44%$120.0095.84%
0QL5.LCarlo Gavazzi Holding AG12.42%$20.0062.49%
GOZ.AXGrowthpoint Properties Australia12.40%$0.3016.37%
1999.HKMan Wah Holdings Limited12.39%$0.5757.62%
1285.HKJiashili Group Limited12.38%$0.1455.24%
600015.SSHua Xia Bank Co., Limited12.36%$0.8549.77%
BNP.DEBNP Paribas S.A.12.28%$10.0751.11%
0836.HKChina Resources Power Holdings Company Limited12.20%$2.1541.97%
BIS.AXBisalloy Steel Group Limited12.19%$0.5981.88%
KBS.BKKhonburi Sugar Public Company Limited12.17%$0.7056.34%
9300.SRAlwaha REIT Fund12.14%$1.1871.67%
2005.HKSSY Group Limited12.13%$0.3550.50%
BGI-UN.TOBrookfield Global Infrastructure Securities Income Fund12.09%$0.9646.13%
2003.HKVCREDIT Holdings Limited12.07%$0.3218.47%
1713.HKSichuan Energy Investment Development Co., Ltd.12.02%$0.2941.35%
NSI.ASNSI N.V.12.02%$2.3330.60%
RIO1.DERio Tinto Group12.02%$8.2864.54%
IGL.AXIVE Group Limited12.01%$0.3574.81%
0G5B.LSto SE & Co. KGaA12.00%$14.6483.41%
CDU.LSConduril - Engenharia, S.A.12.00%$1.8069.00%
2156.HKC&D Property Management Group Co. Limited11.98%$0.3354.74%
0057.HKChen Hsong Holdings Limited11.94%$0.1945.38%
BBSE3.SABB Seguridade Participações S.A.11.93%$4.2691.94%
SWUT.VISW Umwelttechnik Stoiser & Wolschner AG11.93%$3.7034.18%
0Q76.LCBo Territoria S.A.11.92%$0.4461.80%
ALCOF.PACofidur S.A.11.92%$34.8038.87%
0239.HKPak Fah Yeow International Limited11.87%$0.2852.60%
2356.HKDah Sing Banking Group Limited11.87%$1.2941.19%
3311.HKChina State Construction International Holdings Limited11.87%$1.1029.31%
ENGI.PAEngie S.A.11.87%$2.7376.93%
SENA.BKSena Development Public Company Limited11.86%$0.2074.93%
4348.SRAlkhabeer REIT Fund11.85%$0.6698.08%
AWZ.SIMulti-Chem Limited11.83%$0.4160.70%
0331.HKFSE Lifestyle Services Limited11.81%$0.6731.73%
SUL.AXSuper Retail Group Limited11.78%$1.8791.92%
2877.HKChina Shineway Pharmaceutical Group Limited11.77%$1.0139.47%
DSWLDeswell Industries, Inc.11.77%$0.4027.95%
0855.HKChina Water Affairs Group Limited11.75%$0.6256.78%
0659.HKCTF Services Limited11.70%$0.8876.18%
DRA.AXDRA Global Limited11.69%$0.2158.65%
GWA.AXGWA Group Limited11.68%$0.2995.40%
0968.HKXinyi Solar Holdings Limited11.67%$0.3670.18%
ENI-UN.TOEnergy Income Fund11.66%$0.2356.38%
TCF.AX360 Capital Mortgage REIT11.66%$0.6776.18%
3316.HKBinjiang Service Group Co. Ltd.11.65%$2.7669.09%
CC3.SIStarHub Ltd11.65%$0.1381.69%
TFG-R.BKThaifoods Group Public Company Limited11.65%$0.5242.58%