Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Indofood CBP Sukses Makmur Tbk (ICBP.JK)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$131,397.77 - $154,808.83$145,078.55
Multi-Stage$26,834.09 - $29,396.23$28,091.50
Blended Fair Value$86,585.03
Current Price$10,500.00
Upside724.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.86%7.73%200.00188.00215.00215.00215.00137.00220.00154.00128.00111.00
YoY Growth--6.38%-12.56%0.00%0.00%56.93%-37.73%42.86%20.31%15.32%16.84%
Dividend Yield--1.97%1.67%2.16%2.93%2.34%1.34%2.38%1.86%1.57%1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,077,895.00
(-) Cash Dividends Paid (M)2,332,382.00
(=) Cash Retained (M)6,745,513.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,815,579.001,134,736.88680,842.13
Cash Retained (M)6,745,513.006,745,513.006,745,513.00
(-) Cash Required (M)-1,815,579.00-1,134,736.88-680,842.13
(=) Excess Retained (M)4,929,934.005,610,776.136,064,670.88
(/) Shares Outstanding (M)11,661.9111,661.9111,661.91
(=) Excess Retained per Share422.74481.12520.04
LTM Dividend per Share200.00200.00200.00
(+) Excess Retained per Share422.74481.12520.04
(=) Adjusted Dividend622.74681.12720.04
WACC / Discount Rate5.98%5.98%5.98%
Growth Rate5.50%6.50%7.50%
Fair Value$131,397.77$145,078.55$154,808.83
Upside / Downside1,151.41%1,281.70%1,374.37%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,077,895.009,667,958.1810,296,375.4610,965,639.8611,678,406.4512,437,502.8712,810,627.96
Payout Ratio25.69%38.55%51.42%64.28%77.14%90.00%92.50%
Projected Dividends (M)2,332,382.003,727,421.945,293,962.757,048,405.519,008,558.8411,193,752.5811,849,830.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.98%5.98%5.98%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,484,221.113,517,246.903,550,272.70
Year 2 PV (M)4,625,675.724,713,781.854,802,719.17
Year 3 PV (M)5,756,815.825,922,073.326,090,463.56
Year 4 PV (M)6,877,711.027,142,208.377,414,262.23
Year 5 PV (M)7,988,430.468,374,274.648,774,885.99
PV of Terminal Value (M)284,203,805.04297,930,955.09312,183,475.48
Equity Value (M)312,936,659.17327,600,540.17342,816,079.13
Shares Outstanding (M)11,661.9111,661.9111,661.91
Fair Value$26,834.09$28,091.50$29,396.23
Upside / Downside155.56%167.54%179.96%

High-Yield Dividend Screener

« Prev Page 42 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0O1S.LAlten S.A.3.81%$4.4339.82%
3607.TKuraudia Holdings Co.,Ltd.3.81%$11.9934.63%
7179.KLLagenda Properties Berhad3.81%$0.0530.12%
8188.HKGME Group Holdings Limited3.81%$0.0423.08%
FC9.DEFCR Immobilien AG3.81%$0.4615.59%
PSGO.JKPT Palma Serasih Tbk3.81%$8.0038.48%
TASA3.SATaurus Armas S.A.3.81%$0.1920.71%
000726.SZLu Thai Textile Co., Ltd.3.80%$0.2741.15%
012750.KSS-1 Corporation3.80%$2,699.9250.51%
603198.SSAnhui Yingjia Distillery Co., Ltd.3.80%$1.5057.46%
8273.TIzumi Co., Ltd.3.80%$113.8567.94%
LMKDC.ISLimak Dogu Anadolu Cimento Sny Ve Tcr AS3.80%$1.0927.90%
THULE.STThule Group AB (publ)3.80%$8.8190.05%
ZUGER.SWZuger Kantonalbank3.80%$335.4837.77%
000430.KSDaewon Kang Up Co., Ltd.3.79%$151.1888.95%
0558.HKL.K. Technology Holdings Limited3.79%$0.1321.83%
1888.HKKingboard Laminates Holdings Limited3.79%$0.5157.98%
603055.SSZhe Jiang Taihua New Material Co., Ltd.3.79%$0.3660.25%
CPU.AXComputershare Limited3.79%$1.2951.79%
INDS.JKPT Indospring Tbk3.79%$8.5681.55%
002120.SZYUNDA Holding Co., Ltd.3.78%$0.2559.62%
6305.THitachi Construction Machinery Co., Ltd.3.78%$175.1342.61%
GROREIT.BKGrande Royal Orchid Hospitality Real Estate Investment Trust with Buy-Back Condition3.78%$0.2834.44%
QNBK.QAQatar National Bank (Q.P.S.C.)3.78%$0.7138.00%
SISB.BKSISB Public Company Limited3.78%$0.4242.68%
078520.KSAble C&C Co., Ltd.3.77%$412.0869.50%
192400.KSCuckoo Holdings Co., Ltd.3.77%$1,087.9926.79%
6435.TWOSinopower Semiconductor, Inc.3.77%$4.2656.41%
6523.TPHC Holdings Corporation3.77%$41.8790.94%
6724.TSeiko Epson Corporation3.77%$74.7647.38%
ASCArdmore Shipping Corporation3.77%$0.3945.12%
BAHN-B.STBahnhof AB (publ)3.77%$2.0097.05%
CNDF.PACaisse Régionale de Crédit Agricole Mutuel Nord de France Société coopérative3.77%$1.0314.19%
0QLT.LGraubündner Kantonalbank3.76%$69.0139.45%
603587.SSDazzle Fashion Co., Ltd3.76%$0.5090.21%
A1OS.DEAll for One Group SE3.76%$1.6250.06%
CWY.AXCleanaway Waste Management Limited3.76%$0.1069.98%
GYT.BKGoodyear (Thailand) Public Company Limited3.76%$7.4022.93%
KARE.ATKarelia Tobacco Company Inc.3.76%$13.3038.58%
THEP.PAThermador Groupe S.A.3.76%$2.9736.00%
000708.SZCitic Pacific Special Steel Group Co., Ltd.3.75%$0.6156.33%
002615.SZZheJiang Haers Vacuum Containers Co.,Ltd.3.75%$0.2979.55%
004980.KSSungshin Cement Co., Ltd3.75%$351.1039.08%
2072.TWOCentury Wind Power Co., Ltd.3.75%$10.1549.95%
3455.TWOUtechzone Co., Ltd.3.75%$4.4995.02%
600519.SSKweichow Moutai Co., Ltd.3.75%$51.6271.84%
KUAS.JKPT Ace Oldfields Tbk3.75%$3.0033.35%
002142.SZBank of Ningbo Co., Ltd.3.74%$1.0524.03%
083420.KSGreen Chemical Co., Ltd.3.74%$240.1458.66%
0QPY.LSonova Holding AG3.74%$8.8746.46%