Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Indocement Tunggal Prakarsa Tbk (INTP.JK)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$5,167.38 - $7,823.89$6,417.96
Multi-Stage$12,693.62 - $13,986.15$13,327.07
Blended Fair Value$9,872.51
Current Price$6,525.00
Upside51.30%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-31.36%-21.13%92.15163.96519.80552.47794.40604.71769.641,021.42456.301,484.30
YoY Growth---43.80%-68.46%-5.91%-30.45%31.37%-21.43%-24.65%123.85%-69.26%50.00%
Dividend Yield--1.77%1.84%4.94%5.13%6.50%4.84%3.47%6.38%2.75%7.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,015,120.00
(-) Cash Dividends Paid (M)867,318.00
(=) Cash Retained (M)1,147,802.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)403,024.00251,890.00151,134.00
Cash Retained (M)1,147,802.001,147,802.001,147,802.00
(-) Cash Required (M)-403,024.00-251,890.00-151,134.00
(=) Excess Retained (M)744,778.00895,912.00996,668.00
(/) Shares Outstanding (M)3,347.063,347.063,347.06
(=) Excess Retained per Share222.52267.67297.77
LTM Dividend per Share259.13259.13259.13
(+) Excess Retained per Share222.52267.67297.77
(=) Adjusted Dividend481.65526.80556.90
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-2.75%-1.75%-0.75%
Fair Value$5,167.38$6,417.96$7,823.89
Upside / Downside-20.81%-1.64%19.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,015,120.001,979,883.151,945,262.461,911,247.151,877,826.651,844,990.541,900,340.26
Payout Ratio43.04%52.43%61.82%71.22%80.61%90.00%92.50%
Projected Dividends (M)867,318.001,038,100.471,202,645.061,361,117.701,513,680.431,660,491.491,757,814.74

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-2.75%-1.75%-0.75%
Year 1 PV (M)966,490.52976,428.59986,366.65
Year 2 PV (M)1,042,446.791,063,995.201,085,764.06
Year 3 PV (M)1,098,424.781,132,658.481,167,596.18
Year 4 PV (M)1,137,279.081,184,782.401,233,758.55
Year 5 PV (M)1,161,522.741,222,481.091,285,972.33
PV of Terminal Value (M)37,080,101.9639,026,117.8741,052,993.19
Equity Value (M)42,486,265.8744,606,463.6346,812,450.96
Shares Outstanding (M)3,347.063,347.063,347.06
Fair Value$12,693.62$13,327.07$13,986.15
Upside / Downside94.54%104.25%114.35%

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%