Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Perusahaan Perkebunan London Sumatra Indonesia Tbk (LSIP.JK)

Company Dividend Discount ModelIndustry: Agricultural Farm ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$5,725.71 - $13,415.39$8,414.02
Multi-Stage$7,469.26 - $8,201.90$7,828.62
Blended Fair Value$8,121.32
Current Price$1,355.00
Upside499.36%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.47%-1.64%38.9952.9950.9919.9915.0019.0044.9934.9936.9952.98
YoY Growth---26.41%3.92%155.00%33.33%-21.05%-57.78%28.57%-5.41%-30.19%15.22%
Dividend Yield--3.51%5.89%5.00%1.41%1.17%2.26%4.30%2.70%2.52%2.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,920,935.00
(-) Cash Dividends Paid (M)443,234.00
(=) Cash Retained (M)1,477,701.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)384,187.00240,116.88144,070.13
Cash Retained (M)1,477,701.001,477,701.001,477,701.00
(-) Cash Required (M)-384,187.00-240,116.88-144,070.13
(=) Excess Retained (M)1,093,514.001,237,584.131,333,630.88
(/) Shares Outstanding (M)6,819.966,819.966,819.96
(=) Excess Retained per Share160.34181.46195.55
LTM Dividend per Share64.9964.9964.99
(+) Excess Retained per Share160.34181.46195.55
(=) Adjusted Dividend225.33246.46260.54
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate2.28%3.28%4.28%
Fair Value$5,725.71$8,414.02$13,415.39
Upside / Downside322.56%520.96%890.07%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,920,935.001,983,999.032,049,133.442,116,406.212,185,887.532,257,649.912,325,379.41
Payout Ratio23.07%36.46%49.84%63.23%76.61%90.00%92.50%
Projected Dividends (M)443,234.00723,348.071,021,376.641,338,194.061,674,712.782,031,884.922,150,975.95

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate2.28%3.28%4.28%
Year 1 PV (M)673,837.16680,425.13687,013.09
Year 2 PV (M)886,341.68903,757.57921,342.90
Year 3 PV (M)1,081,787.541,113,828.011,146,494.97
Year 4 PV (M)1,261,161.881,311,210.401,362,733.95
Year 5 PV (M)1,425,401.581,496,456.751,570,317.73
PV of Terminal Value (M)45,611,543.6547,885,244.1750,248,727.76
Equity Value (M)50,940,073.4953,390,922.0255,936,630.40
Shares Outstanding (M)6,819.966,819.966,819.96
Fair Value$7,469.26$7,828.62$8,201.90
Upside / Downside451.24%477.76%505.31%

High-Yield Dividend Screener

« Prev Page 41 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
5271.KLPecca Group Berhad3.89%$0.0781.04%
8183.TWOInfo-Tek Corporation3.89%$1.3053.03%
BDMS-R.BKBangkok Dusit Medical Services Public Company Limited3.89%$0.7572.62%
DANHOS13.MXFibra Danhos3.89%$1.0936.98%
FPE.DEFuchs Petrolub SE3.89%$1.1751.86%
S63.SISingapore Technologies Engineering Ltd3.89%$0.3372.94%
SONIC.BKSonic Interfreight Public Company Limited3.89%$0.0633.00%
0QMW.LKuehne + Nagel International AG3.88%$9.9598.58%
600861.SSFESCO Group Co., Ltd.3.88%$0.7134.85%
CIV.PACaisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine Société coopérative3.88%$4.0518.13%
DIR-UN.TODream Industrial Real Estate Investment Trust3.88%$0.4965.95%
GGBR3.SAGerdau S.A.3.88%$0.6845.15%
HMC.AXHMC Capital Limited3.88%$0.1611.87%
000728.SZGuoyuan Securities Company Limited3.87%$0.3252.50%
2145.HKShanghai Chicmax Cosmetic Co., Ltd.3.87%$2.6964.24%
600025.SSHuaneng Lancang River Hydropower Inc.3.87%$0.3575.95%
603970.SSSino-Agri Leading Biosciences Co.,Ltd3.87%$0.5074.51%
6509.TWOTaiwan Hopax Chems.Mfg.Co.,Ltd.3.87%$1.2549.65%
AKZA.ASAkzo Nobel N.V.3.87%$2.3195.66%
1763.HKChina Isotope & Radiation Corporation3.86%$0.8332.12%
600761.SSAnhui Heli Co.,Ltd.3.86%$0.8153.66%
605337.SSZhe Jiang Li Zi Yuan Food Co.,Ltd.3.86%$0.4692.31%
BOSS.DEHugo Boss AG3.86%$1.4043.29%
GOFORE.HEGofore Oyj3.86%$0.5283.77%
LOGO.ISLogo Yazilim Sanayi ve Ticaret A.S.3.86%$5.9443.46%
PKTM.VIPIERER Mobility AG3.86%$0.583.67%
SICT.BKSilicon Craft Technology Public Company Limited3.86%$0.0951.68%
000591.SZCECEP Solar Energy Co.,Ltd.3.85%$0.1763.11%
0QKI.LSwisscom AG3.85%$22.0191.35%
215200.KQMegaStudyEdu Co. Ltd3.85%$1,569.9734.80%
2163.TArtner Co.,Ltd.3.85%$81.5765.08%
3265.TWOWinstek Semiconductor Co., Ltd.3.85%$4.8095.49%
6301.TKomatsu Ltd.3.85%$192.6642.48%
9563.SRBena Steel Industries Co.3.85%$1.5884.07%
CPN-R.BKCentral Pattana Public Company Limited3.85%$2.1257.57%
000080.KSHITEJINRO Co., Ltd.3.84%$700.2055.98%
601921.SSZhejiang Publishing & Media Co., Ltd.3.84%$0.3051.98%
9945.TWRuentex Development Co.,Ltd.3.84%$1.1433.31%
AGUAS-A.SNAguas Andinas S.A.3.84%$14.2270.41%
TNKTeekay Tankers Ltd.3.84%$1.9821.29%
WALMEX.MXWal-Mart de México, S.A.B. de C.V.3.84%$2.1674.07%
000810.KSSamsung Fire & Marine Insurance Co., Ltd.3.83%$19,037.8640.33%
0QPW.LZug Estates Holding AG3.83%$85.0029.91%
9910.TWFeng Tay Enterprises Co., Ltd.3.83%$4.3186.98%
CTC-A.TOCanadian Tire Corporation, Limited3.83%$6.7249.69%
LOR.DEL'Oréal S.A.3.83%$13.9859.38%
SOBOSouth Bow Corporation3.83%$1.0769.36%
0799.HKIGG Inc3.82%$0.1512.76%
105630.KSHansae Co., Ltd.3.82%$500.3039.98%
SIX2.DESixt SE3.82%$2.7144.65%