Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Catur Sentosa Adiprana Tbk (CSAP.JK)

Company Dividend Discount ModelIndustry: Industrial - DistributionSector: Industrials

Valuation Snapshot

Stable Growth$3,593.93 - $4,234.26$3,968.12
Multi-Stage$1,033.78 - $1,133.22$1,082.58
Blended Fair Value$2,525.35
Current Price$308.00
Upside719.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.41%10.64%7.008.637.063.141.573.142.852.501.272.55
YoY Growth---18.88%22.22%125.00%100.00%-50.00%10.00%14.29%96.00%-50.00%0.00%
Dividend Yield--1.71%1.50%0.92%0.64%0.39%0.83%0.49%0.50%0.28%0.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)121,000.82
(-) Cash Dividends Paid (M)36,940.64
(=) Cash Retained (M)84,060.19
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)24,200.1615,125.109,075.06
Cash Retained (M)84,060.1984,060.1984,060.19
(-) Cash Required (M)-24,200.16-15,125.10-9,075.06
(=) Excess Retained (M)59,860.0268,935.0874,985.12
(/) Shares Outstanding (M)5,683.185,683.185,683.18
(=) Excess Retained per Share10.5312.1313.19
LTM Dividend per Share6.506.506.50
(+) Excess Retained per Share10.5312.1313.19
(=) Adjusted Dividend17.0318.6319.69
WACC / Discount Rate5.14%5.14%5.14%
Growth Rate5.50%6.50%7.50%
Fair Value$3,593.93$3,968.12$4,234.26
Upside / Downside1,066.86%1,188.35%1,274.76%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)121,000.82128,865.88137,242.16146,162.90155,663.49165,781.62170,755.06
Payout Ratio30.53%42.42%54.32%66.21%78.11%90.00%92.50%
Projected Dividends (M)36,940.6454,669.2874,546.5796,776.94121,582.29149,203.45157,948.43

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.14%5.14%5.14%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)51,506.6951,994.9152,483.12
Year 2 PV (M)66,171.0967,431.4768,703.73
Year 3 PV (M)80,934.3483,257.6785,625.05
Year 4 PV (M)95,796.9299,481.00103,270.33
Year 5 PV (M)110,759.36116,109.07121,663.54
PV of Terminal Value (M)5,470,006.475,734,209.826,008,524.87
Equity Value (M)5,875,174.876,152,483.946,440,270.64
Shares Outstanding (M)5,683.185,683.185,683.18
Fair Value$1,033.78$1,082.58$1,133.22
Upside / Downside235.64%251.49%267.93%

High-Yield Dividend Screener

« Prev Page 47 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4588.KLUMW Holdings Berhad3.46%$0.1722.64%
600039.SSSichuan Road & Bridge Co.,Ltd3.46%$0.3438.73%
6179.TWOATE Energy International Co., Ltd.3.46%$1.0161.93%
CCECCapital Clean Energy Carriers Corp.3.46%$0.7114.75%
PPGL.JKPT Prima Globalindo Logistik Tbk3.46%$6.5459.35%
4280.SRKingdom Holding Company3.45%$0.2761.01%
4731.KLScientex Berhad3.45%$0.1235.19%
600956.SSChina Suntien Green Energy Corporation Limited3.45%$0.2560.39%
9310.TJapan Transcity Corporation3.45%$39.1840.54%
A2B.AXA2B Australia Limited3.45%$0.0510.73%
JUBILE.BKJubilee Enterprise Public Company Limited3.45%$0.2442.76%
OBS.DEOrbis AG3.45%$0.2029.66%
SNGR.LSNGN Romgaz S.A.3.45%$0.3545.29%
T.MEIPJSC T-Technologies3.45%$108.9019.03%
002546.SZNanjing Xinlian Electronics Co., Ltd3.44%$0.2428.69%
003010.KSHaein Corporation3.44%$184.3018.44%
1861.HKPrecious Dragon Technology Holdings Limited3.44%$0.0713.56%
2M6.DEMedtronic plc3.44%$2.8175.86%
353810.KQEASY BIO,Inc.3.44%$200.0033.23%
4523.TEisai Co., Ltd.3.44%$160.1791.46%
8951.TNippon Building Fund Incorporation3.44%$4,915.8152.71%
OND.WAOnde S.A.3.44%$0.3087.35%
4540.TTsumura & Co.3.43%$139.6637.89%
6764.TWOAce Edulink Co., Ltd.3.43%$1.0084.07%
688366.SSShanghai Haohai Biological Technology Co., Ltd.3.43%$1.5189.50%
9028.TZERO Co., Ltd.3.43%$138.3233.30%
MGLU3.SAMagazine Luiza S.A.3.43%$0.3061.17%
002555.SZ37 Interactive Entertainment Network Technology Group Co., Ltd.3.42%$0.8156.85%
002993.SZDongguan Aohai Technology Co., Ltd.3.42%$1.5079.56%
2472.TWLelon Electronics Corp.3.42%$4.0255.54%
3060.SRYanbu Cement Company3.42%$0.5071.47%
3116.TToyota Boshoku Corporation3.42%$85.9881.58%
4299.THIMACS, Ltd.3.42%$44.9543.10%
CGAS3.SACompanhia de Gás de São Paulo - COMGÁS3.42%$4.1133.65%
HSN.AXHansen Technologies Limited3.42%$0.1857.93%
2291.HKLEPU ScienTech Medical Technology (Shanghai) Co., Ltd.3.41%$0.5638.72%
3355.TKuriyama Holdings Corporation3.41%$56.5527.28%
600638.SSShanghai New Huang Pu Industrial Group Co., Ltd.3.41%$0.2291.32%
OFSS.BOOracle Financial Services Software Limited3.41%$263.6797.03%
SVI.BKSVI Public Company Limited3.41%$0.2562.32%
2428.TWellnet Corporation3.40%$22.0138.29%
600572.SSZhejiang CONBA Pharmaceutical Co.,Ltd.3.40%$0.1555.59%
601216.SSInner Mongolia Junzheng Energy & Chemical Group Co.,Ltd.3.40%$0.1641.07%
7447.TNagaileben Co., Ltd.3.40%$61.1173.38%
AHOG.DEKoninklijke Ahold Delhaize N.V.3.40%$1.1951.79%
CRC-R.BKCentral Retail Corporation Public Company Limited3.40%$0.6152.01%
SSM.AXService Stream Limited3.40%$0.0853.67%
TGHTextainer Group Holdings Limited3.40%$1.7034.66%
TRA.AXTurners Automotive Group Limited3.40%$0.2439.34%
0RD8.LXior Student Housing N.V.3.39%$0.9949.30%