Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker / Industry / Sector

PT Roda Vivatex Tbk (RDTX.JK)

Company Dividend Discount ModelIndustry: Real Estate - ServicesSector: Real Estate

Valuation Snapshot

Stable Growth$37,188.39 - $195,250.58$67,076.53
Multi-Stage$33,354.62 - $36,483.26$34,890.05
Blended Fair Value$50,983.29
Current Price$12,300.00
Upside314.50%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS65.14%26.57%1,103.931,003.92464.50134.8789.8789.8855.0090.0074.7284.68
YoY Growth--9.96%116.13%244.41%50.07%-0.01%63.41%-38.89%20.45%-11.76%-19.05%
Dividend Yield--9.05%7.05%4.42%1.87%1.34%1.91%0.71%1.76%1.00%1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)310,301.35
(-) Cash Dividends Paid (M)296,737.12
(=) Cash Retained (M)13,564.23
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)62,060.2738,787.6723,272.60
Cash Retained (M)13,564.2313,564.2313,564.23
(-) Cash Required (M)-62,060.27-38,787.67-23,272.60
(=) Excess Retained (M)-48,496.04-25,223.44-9,708.38
(/) Shares Outstanding (M)268.80268.80268.80
(=) Excess Retained per Share-180.42-93.84-36.12
LTM Dividend per Share1,103.931,103.931,103.93
(+) Excess Retained per Share-180.42-93.84-36.12
(=) Adjusted Dividend923.521,010.101,067.82
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate3.85%4.85%5.85%
Fair Value$37,188.39$67,076.53$195,250.58
Upside / Downside202.34%445.34%1,487.40%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)310,301.35325,340.46341,108.46357,640.68374,974.15393,147.70404,942.13
Payout Ratio95.63%94.50%93.38%92.25%91.13%90.00%92.50%
Projected Dividends (M)296,737.12307,456.35318,517.58329,928.81341,697.96353,832.93374,571.47

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate3.85%4.85%5.85%
Year 1 PV (M)286,138.14288,893.54291,648.93
Year 2 PV (M)275,878.59281,217.37286,607.31
Year 3 PV (M)265,948.24273,705.37281,611.90
Year 4 PV (M)256,337.15266,354.37276,662.36
Year 5 PV (M)247,035.70259,161.24271,758.32
PV of Terminal Value (M)7,634,385.118,009,112.778,398,412.63
Equity Value (M)8,965,722.939,378,444.669,806,701.44
Shares Outstanding (M)268.80268.80268.80
Fair Value$33,354.62$34,890.05$36,483.26
Upside / Downside171.18%183.66%196.61%

High-Yield Dividend Screener

« Prev Page 43 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
9541.SRAcademy Of Learning Company3.74%$0.4378.32%
BBCA.JKPT Bank Central Asia Tbk3.74%$300.0564.91%
BKGI.BKBangkok Genomics Innovation Public Company Limited3.74%$0.0588.71%
DACDanaos Corporation3.74%$3.5614.02%
JKON.JKPT Jaya Konstruksi Manggala Pratama Tbk3.74%$3.2545.42%
MDKI.JKPT Emdeki Utama Tbk3.74%$8.0062.54%
NORCO.OLNorconsult ASA3.74%$1.6672.73%
SLCE3.SASLC Agrícola S.A.3.74%$0.5541.84%
3948.HKInner Mongolia Yitai Coal Co., Ltd.3.73%$0.6524.32%
IDPR.JKPT Indonesia Pondasi Raya Tbk3.73%$10.0075.77%
KIMBERA.MXKimberly-Clark de México, S. A. B. de C. V.3.73%$1.4357.51%
PGMN3.SAEmpreendimentos Pague Menos S.A.3.73%$0.2374.59%
QIBK.QAQatar Islamic Bank (Q.P.S.C.)3.73%$0.8944.73%
002367.SZCanny Elevator Co., Ltd.3.72%$0.3060.41%
600300.SSV V Food & Beverage Co.,Ltd3.72%$0.1351.92%
603899.SSShanghai M&G Stationery Inc.3.72%$1.0169.72%
RHC.AXRamsay Health Care Limited3.72%$1.2932.49%
000999.SZChina Resources Sanjiu Medical & Pharmaceutical Co., Ltd.3.71%$1.0663.26%
214180.KQHecto Innovation Co., Ltd.3.71%$602.8723.75%
603948.SSZhejiang Jianye Chemical Co., Ltd.3.71%$1.0175.31%
6089.TWill Group, Inc.3.71%$44.4274.52%
QNNS.QAQatar Navigation Q.P.S.C.3.71%$0.4038.98%
016610.KSDB Securities Co., Ltd.3.70%$404.3430.24%
2471.TS-Pool, Inc.3.70%$10.1043.62%
3430.TWOChitec Technology Co., Ltd.3.70%$2.5075.20%
4560.TWStrong H Machinery Technology (Cayman) Incorporation3.70%$1.2042.07%
5347.KLTenaga Nasional Berhad3.70%$0.5162.35%
LOOMIS.STLoomis AB (publ)3.70%$14.1053.46%
MIDW-A.STMidway Holding AB (publ)3.70%$0.9165.00%
PNDORA.COPandora A/S3.70%$25.7237.06%
SPVI.BKS P V I Public Company Limited3.70%$0.0837.67%
3401.TTeijin Limited3.69%$49.9735.81%
BZU.MIBuzzi Unicem S.p.A.3.69%$1.9018.48%
CWP.AXCedar Woods Properties Limited3.69%$0.3115.67%
CX.STCombinedX AB (publ)3.69%$1.3755.29%
REH.AXReece Limited3.69%$0.4943.22%
000783.SZChangjiang Securities Company Limited3.68%$0.3043.98%
014820.KSDongwon Systems Corporation3.68%$916.7745.73%
2245.HKLygend Resources & Technology Co., Ltd.3.68%$0.9136.29%
5DD.SIMicro-Mechanics (Holdings) Ltd.3.68%$0.0666.85%
600598.SSHeilongjiang Agriculture Company Limited3.68%$0.5589.21%
601156.SSEastern Air Logistics Co., Ltd.3.68%$0.6841.00%
NICL.JKPT PAM Mineral Tbk3.68%$51.0099.38%
PNBN.JKP.T. Bank Pan Indonesia Tbk3.68%$42.0037.86%
3617.TWCyber Power Systems, Inc.3.67%$7.6445.54%
5296.KLMr D.I.Y. Group (M) Berhad3.67%$0.0687.61%
600535.SSTasly Pharmaceutical Group Co., Ltd3.67%$0.5575.36%
8424.TFuyo General Lease Co., Ltd.3.67%$157.5152.44%
9937.TWNational Petroleum Co., Ltd.3.67%$2.1088.32%
KEMIRA.HEKemira Oyj3.67%$0.7249.87%