Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Bank Central Asia Tbk (BBCA.JK)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$13,568.43 - $52,521.63$22,970.72
Multi-Stage$8,862.45 - $9,669.18$9,258.54
Blended Fair Value$16,114.63
Current Price$8,675.00
Upside85.76%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS31.34%27.21%277.51212.51155.01111.40110.6071.0052.0042.0035.0030.60
YoY Growth--30.59%37.10%39.14%0.72%55.77%36.54%23.81%20.00%14.38%22.40%
Dividend Yield--3.26%2.16%1.77%1.40%1.78%1.29%0.95%0.90%1.06%1.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)56,976,535.00
(-) Cash Dividends Paid (M)36,982,515.00
(=) Cash Retained (M)19,994,020.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)11,395,307.007,122,066.884,273,240.13
Cash Retained (M)19,994,020.0019,994,020.0019,994,020.00
(-) Cash Required (M)-11,395,307.00-7,122,066.88-4,273,240.13
(=) Excess Retained (M)8,598,713.0012,871,953.1315,720,779.88
(/) Shares Outstanding (M)123,270.28123,270.28123,270.28
(=) Excess Retained per Share69.75104.42127.53
LTM Dividend per Share300.01300.01300.01
(+) Excess Retained per Share69.75104.42127.53
(=) Adjusted Dividend369.77404.43427.54
WACC / Discount Rate8.38%8.38%8.38%
Growth Rate5.50%6.50%7.50%
Fair Value$13,568.43$22,970.72$52,521.63
Upside / Downside56.41%164.79%505.44%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)56,976,535.0060,680,009.7864,624,210.4168,824,784.0973,298,395.0578,062,790.7380,404,674.45
Payout Ratio64.91%69.93%74.94%79.96%84.98%90.00%92.50%
Projected Dividends (M)36,982,515.0042,431,504.5448,432,611.5955,034,589.4662,290,196.6670,256,511.6674,374,323.87

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.38%8.38%8.38%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)38,784,825.0439,152,453.7239,520,082.39
Year 2 PV (M)40,465,480.2141,236,233.9542,014,258.95
Year 3 PV (M)42,029,666.8343,236,187.5244,465,579.97
Year 4 PV (M)43,482,381.6645,154,591.3546,874,574.90
Year 5 PV (M)44,828,438.3246,993,668.6549,241,767.45
PV of Terminal Value (M)882,886,376.40925,530,118.50969,805,937.00
Equity Value (M)1,092,477,168.471,141,303,253.701,191,922,200.65
Shares Outstanding (M)123,270.28123,270.28123,270.28
Fair Value$8,862.45$9,258.54$9,669.18
Upside / Downside2.16%6.73%11.46%

High-Yield Dividend Screener

« Prev Page 44 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600583.SSOffshore Oil Engineering Co.,Ltd3.66%$0.2043.97%
601038.SSFirst Tractor Company Limited3.66%$0.5271.49%
601083.SSShanghai Jinjiang Shipping (Group) Co., Ltd.3.66%$0.4135.56%
601860.SSJiangsu Zijin Rural Commercial Bank Co.,Ltd3.66%$0.1025.05%
ENTEL.SNEmpresa Nacional de Telecomunicaciones S.A.3.66%$179.3263.27%
GGRM.JKPT Gudang Garam Tbk3.66%$500.0087.83%
GOB.DECompagnie de Saint-Gobain S.A.3.66%$3.1932.66%
HCLTECH.BOHCL Technologies Limited3.66%$60.0195.42%
LDA.MCLínea Directa Aseguradora, S.A.3.66%$0.0445.97%
QUB.AXQube Holdings Limited3.66%$0.1892.53%
RCIRogers Communications Inc.3.66%$1.3911.08%
RYRoyal Bank of Canada3.66%$6.2443.22%
VTWR.DEVantage Towers AG3.66%$1.1972.52%
2103.TWTSRC Corporation3.65%$0.5586.36%
383800.KSLX Holdings Corp.3.65%$289.9515.18%
3978.HKChina Beststudy Education Group3.65%$0.1427.04%
4952.TWGeneralplus Technology Inc.3.65%$1.2983.85%
QAL.AXQualitas Limited3.65%$0.1366.09%
300628.SZYealink Network Technology Co., Ltd.3.64%$1.3064.58%
688517.SSJinGuan Electric Co., Ltd.3.64%$0.5791.64%
CEZ.PRCEZ, a. s.3.64%$47.1187.97%
EB5.SIFirst Resources Limited3.64%$0.0840.25%
HEIJM.ASKoninklijke Heijmans N.V.3.64%$2.5236.26%
NOVN.SWNovartis AG3.64%$3.9954.32%
0631.HKSany Heavy Equipment International Holdings Company Limited3.63%$0.3138.50%
0MT8.LDrägerwerk AG & Co. KGaA3.63%$2.0031.00%
0N9Z.LEVS Broadcast Equipment S.A.3.63%$1.3426.19%
267980.KQMaeil Dairies Co., Ltd.3.63%$1,244.0920.37%
600968.SSCNOOC Energy Technology & Services Limited3.63%$0.1437.04%
AALI.JKPT Astra Agro Lestari Tbk3.63%$267.9736.41%
EKTER.ATEkter S.A.3.63%$0.1322.08%
IGM.TOIGM Financial Inc.3.63%$2.2551.57%
018670.KSSK Gas Co., Ltd.3.62%$7,934.7324.18%
0RGI.LCosmo Pharmaceuticals N.V.3.62%$3.8148.74%
101530.KSHaitai Confectionery&Foods Co.,ltd.3.62%$250.1327.55%
230360.KQEchomarketing Co.,Ltd.3.62%$503.2355.69%
SANB11.SABanco Santander (Brasil) S.A.3.62%$1.2276.05%
SBSP3.SACompanhia de Saneamento Básico do Estado de São Paulo - SABESP3.62%$4.8245.66%
000786.SZBeijing New Building Materials Public Limited Company3.61%$0.9049.35%
003013.SZGuangzhou Metro Design & Research Institute Co., Ltd.3.61%$0.5137.72%
272550.KSSamyang Packaging Corporation3.61%$482.8352.27%
300908.SZZhongjing Food Co., Ltd.3.61%$1.0081.13%
4188.TMitsubishi Chemical Group Corporation3.61%$33.0539.87%
600332.SSGuangzhou Baiyunshan Pharmaceutical Holdings Company Limited3.61%$0.9350.53%
600742.SSChangchun FAWAY Automobile Components Co.,Ltd3.61%$0.3653.61%
600928.SSBank of Xi'an Co.,Ltd.3.61%$0.1322.27%
CTD.AXCorporate Travel Management Limited3.61%$0.5847.61%
SAMTEL.BKSamart Telcoms Public Company Limited3.61%$0.1583.39%
0K9W.ILHuhtamäki Oyj3.60%$1.0756.07%
0M6I.LHeijmans N.V.3.60%$2.5236.26%