Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Semen Baturaja (Persero) Tbk (SMBR.JK)

Company Dividend Discount ModelIndustry: Construction MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$241.34 - $380.86$305.16
Multi-Stage$463.55 - $510.50$486.56
Blended Fair Value$395.86
Current Price$278.00
Upside42.40%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.09%-11.01%2.451.910.000.000.621.913.696.528.918.26
YoY Growth--28.20%0.00%0.00%-100.00%-67.54%-48.25%-43.40%-26.85%7.86%5.17%
Dividend Yield--1.44%0.79%0.00%0.00%0.08%0.97%0.28%0.16%0.26%2.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)239,953.60
(-) Cash Dividends Paid (M)25,850.81
(=) Cash Retained (M)214,102.79
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)47,990.7229,994.2017,996.52
Cash Retained (M)214,102.79214,102.79214,102.79
(-) Cash Required (M)-47,990.72-29,994.20-17,996.52
(=) Excess Retained (M)166,112.07184,108.59196,106.27
(/) Shares Outstanding (M)9,932.539,932.539,932.53
(=) Excess Retained per Share16.7218.5419.74
LTM Dividend per Share2.602.602.60
(+) Excess Retained per Share16.7218.5419.74
(=) Adjusted Dividend19.3321.1422.35
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate-1.10%-0.10%0.90%
Fair Value$241.34$305.16$380.86
Upside / Downside-13.19%9.77%37.00%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)239,953.60239,718.80239,484.24239,249.91239,015.81238,781.94245,945.40
Payout Ratio10.77%26.62%42.46%58.31%74.15%90.00%92.50%
Projected Dividends (M)25,850.8163,809.80101,694.47139,504.95177,241.34214,903.75227,499.49

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.82%6.82%6.82%
Growth Rate-1.10%-0.10%0.90%
Year 1 PV (M)59,136.5459,734.4760,332.40
Year 2 PV (M)87,344.2789,119.4890,912.54
Year 3 PV (M)111,044.04114,446.51117,917.79
Year 4 PV (M)130,749.25136,118.01141,650.45
Year 5 PV (M)146,921.95154,501.32162,390.32
PV of Terminal Value (M)4,068,987.234,278,897.054,497,381.86
Equity Value (M)4,604,183.284,832,816.845,070,585.35
Shares Outstanding (M)9,932.539,932.539,932.53
Fair Value$463.55$486.56$510.50
Upside / Downside66.74%75.02%83.63%

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%