Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Lautan Luas Tbk (LTLS.JK)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$1,116.69 - $1,775.42$1,416.49
Multi-Stage$2,353.97 - $2,590.14$2,469.75
Blended Fair Value$1,943.12
Current Price$880.00
Upside120.81%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.28%0.73%34.9052.1498.9715.4135.9541.2230.4412.170.0017.79
YoY Growth---33.07%-47.32%542.36%-57.14%-12.79%35.45%150.00%0.00%-100.00%-45.16%
Dividend Yield--3.88%4.59%7.39%2.00%7.22%9.16%4.65%1.87%0.00%4.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)163,395.00
(-) Cash Dividends Paid (M)65,911.00
(=) Cash Retained (M)97,484.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)32,679.0020,424.3812,254.63
Cash Retained (M)97,484.0097,484.0097,484.00
(-) Cash Required (M)-32,679.00-20,424.38-12,254.63
(=) Excess Retained (M)64,805.0077,059.6385,229.38
(/) Shares Outstanding (M)1,491.041,491.041,491.04
(=) Excess Retained per Share43.4651.6857.16
LTM Dividend per Share44.2044.2044.20
(+) Excess Retained per Share43.4651.6857.16
(=) Adjusted Dividend87.6795.89101.37
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate-1.27%-0.27%0.73%
Fair Value$1,116.69$1,416.49$1,775.42
Upside / Downside26.90%60.96%101.75%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)163,395.00162,961.57162,529.30162,098.17161,668.18161,239.34166,076.52
Payout Ratio40.34%50.27%60.20%70.14%80.07%90.00%92.50%
Projected Dividends (M)65,911.0081,922.0197,847.62113,688.16129,443.98145,115.40153,620.78

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.49%6.49%6.49%
Growth Rate-1.27%-0.27%0.73%
Year 1 PV (M)76,160.7676,932.1377,703.50
Year 2 PV (M)84,569.0886,290.8188,029.89
Year 3 PV (M)91,349.7294,153.5497,014.15
Year 4 PV (M)96,695.10100,672.39104,771.13
Year 5 PV (M)100,778.25105,986.16111,407.19
PV of Terminal Value (M)3,060,307.783,218,455.233,383,074.20
Equity Value (M)3,509,860.703,682,490.263,862,000.05
Shares Outstanding (M)1,491.041,491.041,491.04
Fair Value$2,353.97$2,469.75$2,590.14
Upside / Downside167.50%180.65%194.33%

High-Yield Dividend Screener

« Prev Page 45 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
558.SIUMS Holdings Limited3.60%$0.0588.87%
601019.SSShandong Publishing&Media Co.,Ltd3.60%$0.3141.99%
603233.SSDaShenLin Pharmaceutical Group Co., Ltd.3.60%$0.6463.21%
603658.SSAutobio Diagnostics Co., Ltd.3.60%$1.2766.33%
603661.SSHenglin Home Furnishings Co.,Ltd3.60%$1.1557.55%
6371.TTsubakimoto Chain Co.3.60%$83.2737.31%
FSMART.BKForth Smart Service Public Company Limited3.60%$0.2331.86%
KABE-B.STKABE Group AB (publ.)3.60%$8.0076.60%
SKLT.JKPT Sekar Laut Tbk3.60%$9.0042.24%
TFMAMA.BKThai President Foods Public Company Limited3.60%$6.9357.58%
002469.SZShandong Sunway Chemical Group Co., Ltd.3.59%$0.3072.05%
216050.KQIncross Co., Ltd.3.59%$241.9426.78%
2845.TWFar Eastern International Bank Ltd.3.59%$0.4654.51%
6461.TNippon Piston Ring Co., Ltd.3.59%$68.2725.12%
7751.TCanon Inc.3.59%$166.4591.69%
E4C.DEEcotel Communication Ag3.59%$0.4282.27%
LHA.DEDeutsche Lufthansa AG3.59%$0.3122.46%
NTBThe Bank of N.T. Butterfield & Son Limited3.59%$1.7833.40%
SVOA.BKSVOA Public Company Limited3.59%$0.0521.40%
TRAC-B.STAB Traction3.59%$9.0082.36%
0IX0.LGL Events S.A.3.58%$1.0420.20%
0QNG.LJungfraubahn Holding AG3.58%$10.2542.20%
3231.TNomura Real Estate Holdings, Inc.3.58%$34.6440.45%
4106.TWWellell Inc.3.58%$0.8058.20%
EIK.ICEik fasteignafélag hf.3.58%$0.5024.04%
053690.KSHanmiGlobal Co., Ltd.3.57%$642.0628.05%
286940.KSLotte Innovate Co Ltd3.57%$699.8899.32%
601158.SSChongqing Water Group Co.,Ltd.3.57%$0.1691.61%
ILC.SNInversiones La Construcción S.A.3.57%$650.4128.71%
058850.KSKtcs Corporation3.56%$100.0915.29%
1294.TWOHantech Bio-Technology Co., Ltd.3.56%$2.8166.03%
3283.TNippon Prologis REIT, Inc.3.56%$3,304.8853.00%
688121.SSShanghai Supezet Engineering Technology Corp., Ltd.3.56%$0.3973.41%
EMIRATESNBD.AEEmirates NBD Bank PJSC3.56%$1.0228.25%
FLEXO.ATFlexopack Société Anonyme Commercial and Industrial Plastics Company3.56%$0.3017.58%
006040.KSDongwon Industries Co., Ltd.3.55%$1,474.3049.91%
2715.TElematec Corporation3.55%$84.9964.74%
3700.HKInkeverse Group Limited3.55%$0.0411.74%
600958.SSOrient Securities Company Limited3.55%$0.3963.25%
7955.TCleanup Corporation3.55%$31.0045.30%
ISAT.JKPT Indosat Ooredoo Hutchison Tbk3.55%$83.7958.49%
PBSA.JKPT Paramita Bangun Sarana Tbk3.55%$55.0071.03%
004800.KSHyosung Corporation3.54%$3,986.8920.54%
6414.TWEnnoconn Corporation3.54%$10.1352.07%
WIHL.STWihlborgs Fastigheter AB (publ)3.54%$3.2044.13%
002081.SZSuzhou Gold Mantis Construction Decoration Co., Ltd.3.53%$0.1270.03%
0RHV.LInvestis Holding S.A.3.53%$5.1018.83%
2760.TTokyo Electron Device Limited3.53%$119.8646.59%
5515.TWChien Kuo Construction Co., Ltd.3.53%$1.2751.00%
600603.SSGuanghui Logistics Co.Ltd3.53%$0.2263.76%