Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Summarecon Agung Tbk (SMRA.JK)

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

Valuation Snapshot

Stable Growth$10,115.03 - $11,917.21$11,168.18
Multi-Stage$3,732.91 - $4,094.89$3,910.53
Blended Fair Value$7,539.35
Current Price$426.00
Upside1,669.80%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.55%-7.72%8.996.995.990.000.004.364.364.374.3617.45
YoY Growth--28.59%16.67%3,489,418.17%66.41%-100.00%0.01%-0.16%0.17%-75.00%-13.06%
Dividend Yield--2.28%1.33%1.13%0.00%0.00%1.13%0.44%0.50%0.34%1.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)989,245.24
(-) Cash Dividends Paid (M)148,360.14
(=) Cash Retained (M)840,885.10
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)197,849.05123,655.6574,193.39
Cash Retained (M)840,885.10840,885.10840,885.10
(-) Cash Required (M)-197,849.05-123,655.65-74,193.39
(=) Excess Retained (M)643,036.05717,229.45766,691.71
(/) Shares Outstanding (M)16,508.5716,508.5716,508.57
(=) Excess Retained per Share38.9543.4546.44
LTM Dividend per Share8.998.998.99
(+) Excess Retained per Share38.9543.4546.44
(=) Adjusted Dividend47.9452.4355.43
WACC / Discount Rate4.67%4.67%4.67%
Growth Rate5.50%6.50%7.50%
Fair Value$10,115.03$11,168.18$11,917.21
Upside / Downside2,274.42%2,521.64%2,697.47%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)989,245.241,053,546.181,122,026.681,194,958.411,272,630.711,355,351.711,396,012.26
Payout Ratio15.00%30.00%45.00%60.00%75.00%90.00%92.50%
Projected Dividends (M)148,360.14316,041.15504,893.87716,962.17954,466.181,219,816.541,291,311.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.67%4.67%4.67%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)299,095.12301,930.14304,765.17
Year 2 PV (M)452,200.96460,814.12469,508.53
Year 3 PV (M)607,705.71625,150.76642,926.51
Year 4 PV (M)765,637.70795,081.97825,367.43
Year 5 PV (M)926,025.56970,752.941,017,192.15
PV of Terminal Value (M)58,574,395.2261,403,560.4164,341,004.42
Equity Value (M)61,625,060.2864,557,290.3567,600,764.21
Shares Outstanding (M)16,508.5716,508.5716,508.57
Fair Value$3,732.91$3,910.53$4,094.89
Upside / Downside776.27%817.97%861.24%

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%