Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Full Access

See Pricing Start Trial

PT Perusahaan Perkebunan London Sumatra Indonesia Tbk (LSIP.JK)

Company Dividend Discount ModelIndustry: Agricultural Farm ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$5,726.57 - $13,419.39$8,415.70
Multi-Stage$7,470.69 - $8,203.47$7,830.12
Blended Fair Value$8,122.91
Current Price$1,355.00
Upside499.48%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS15.47%-1.64%38.9952.9950.9919.9915.0019.0044.9934.9936.9952.98
YoY Growth---26.41%3.92%155.00%33.33%-21.05%-57.78%28.57%-5.41%-30.19%15.22%
Dividend Yield--3.51%5.89%5.00%1.41%1.17%2.26%4.30%2.70%2.52%2.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,920,935.00
(-) Cash Dividends Paid (M)443,234.00
(=) Cash Retained (M)1,477,701.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)384,187.00240,116.88144,070.13
Cash Retained (M)1,477,701.001,477,701.001,477,701.00
(-) Cash Required (M)-384,187.00-240,116.88-144,070.13
(=) Excess Retained (M)1,093,514.001,237,584.131,333,630.88
(/) Shares Outstanding (M)6,819.966,819.966,819.96
(=) Excess Retained per Share160.34181.46195.55
LTM Dividend per Share64.9964.9964.99
(+) Excess Retained per Share160.34181.46195.55
(=) Adjusted Dividend225.33246.46260.54
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate2.28%3.28%4.28%
Fair Value$5,726.57$8,415.70$13,419.39
Upside / Downside322.62%521.08%890.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,920,935.001,983,999.032,049,133.442,116,406.212,185,887.532,257,649.912,325,379.41
Payout Ratio23.07%36.46%49.84%63.23%76.61%90.00%92.50%
Projected Dividends (M)443,234.00723,348.071,021,376.641,338,194.061,674,712.782,031,884.922,150,975.95

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate2.28%3.28%4.28%
Year 1 PV (M)673,840.99680,428.99687,017.00
Year 2 PV (M)886,351.75903,767.84921,353.37
Year 3 PV (M)1,081,805.981,113,847.001,146,514.52
Year 4 PV (M)1,261,190.551,311,240.211,362,764.93
Year 5 PV (M)1,425,442.081,496,499.281,570,362.35
PV of Terminal Value (M)45,621,171.4147,895,351.8650,259,334.33
Equity Value (M)50,949,802.7653,401,135.1755,947,346.50
Shares Outstanding (M)6,819.966,819.966,819.96
Fair Value$7,470.69$7,830.12$8,203.47
Upside / Downside451.34%477.87%505.42%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%