Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Semen Baturaja (Persero) Tbk (SMBR.JK)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$257.80 - $416.43$329.22
Multi-Stage$538.21 - $593.01$565.07
Blended Fair Value$447.14
Current Price$278.00
Upside60.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.09%-11.01%2.451.910.000.000.621.913.696.528.918.26
YoY Growth--28.20%0.00%0.00%-100.00%-67.54%-48.25%-43.40%-26.85%7.86%5.17%
Dividend Yield--1.44%0.79%0.00%0.00%0.08%0.97%0.28%0.16%0.26%2.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)239,953.60
(-) Cash Dividends Paid (M)25,850.81
(=) Cash Retained (M)214,102.79
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)47,990.7229,994.2017,996.52
Cash Retained (M)214,102.79214,102.79214,102.79
(-) Cash Required (M)-47,990.72-29,994.20-17,996.52
(=) Excess Retained (M)166,112.07184,108.59196,106.27
(/) Shares Outstanding (M)9,932.539,932.539,932.53
(=) Excess Retained per Share16.7218.5419.74
LTM Dividend per Share2.602.602.60
(+) Excess Retained per Share16.7218.5419.74
(=) Adjusted Dividend19.3321.1422.35
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-1.10%-0.10%0.90%
Fair Value$257.80$329.22$416.43
Upside / Downside-7.27%18.42%49.80%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)239,953.60239,718.80239,484.24239,249.91239,015.81238,781.94245,945.40
Payout Ratio10.77%26.62%42.46%58.31%74.15%90.00%92.50%
Projected Dividends (M)25,850.8163,809.80101,694.47139,504.95177,241.34214,903.75227,499.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-1.10%-0.10%0.90%
Year 1 PV (M)59,417.7960,018.5760,619.34
Year 2 PV (M)88,177.0789,969.2091,779.36
Year 3 PV (M)112,635.97116,087.22119,608.25
Year 4 PV (M)133,254.43138,726.06144,364.49
Year 5 PV (M)150,449.16158,210.49166,288.88
PV of Terminal Value (M)4,801,886.065,049,604.465,307,442.38
Equity Value (M)5,345,820.485,612,616.005,890,102.70
Shares Outstanding (M)9,932.539,932.539,932.53
Fair Value$538.21$565.07$593.01
Upside / Downside93.60%103.26%113.31%

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%