Definitive Analysis
Definitive Analysis
Financial Statements
Periods / Units
Fundamentals
Valuations
Miscellaneous
Analysis Mode
Full Access
See Pricing Start Trial

Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk (TLKM.JK)

Company Dividend Discount ModelIndustry: Telecommunications ServicesSector: Communication Services

Valuation Snapshot

Stable Growth$5,355.55 - $15,405.34$8,390.66
Multi-Stage$5,787.61 - $6,330.40$6,053.98
Blended Fair Value$7,222.32
Current Price$2,780.00
Upside159.80%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS10.32%8.51%178.50167.60149.97126.00113.03109.22134.1397.8497.5673.88
YoY Growth--6.50%11.76%19.02%11.48%3.49%-18.57%37.09%0.29%32.04%-6.31%
Dividend Yield--7.41%4.77%3.69%2.75%3.30%3.46%3.41%2.72%2.36%2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)21,758,000.00
(-) Cash Dividends Paid (M)21,047,000.00
(=) Cash Retained (M)711,000.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)4,351,600.002,719,750.001,631,850.00
Cash Retained (M)711,000.00711,000.00711,000.00
(-) Cash Required (M)-4,351,600.00-2,719,750.00-1,631,850.00
(=) Excess Retained (M)-3,640,600.00-2,008,750.00-920,850.00
(/) Shares Outstanding (M)99,061.7899,061.7899,061.78
(=) Excess Retained per Share-36.75-20.28-9.30
LTM Dividend per Share212.46212.46212.46
(+) Excess Retained per Share-36.75-20.28-9.30
(=) Adjusted Dividend175.71192.19203.17
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate3.27%4.27%5.27%
Fair Value$5,355.55$8,390.66$15,405.34
Upside / Downside92.65%201.82%454.15%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)21,758,000.0022,687,996.9423,657,744.5224,668,941.7825,723,360.4126,822,847.7927,627,533.22
Payout Ratio96.73%95.39%94.04%92.69%91.35%90.00%92.50%
Projected Dividends (M)21,047,000.0021,641,124.9222,247,587.2422,866,356.2023,497,375.8524,140,563.0125,555,468.23

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate3.27%4.27%5.27%
Year 1 PV (M)20,094,742.7120,289,319.1620,483,895.62
Year 2 PV (M)19,181,746.8119,555,017.2019,931,884.54
Year 3 PV (M)18,306,478.8418,843,427.0319,390,773.38
Year 4 PV (M)17,467,463.1318,153,899.6918,860,371.91
Year 5 PV (M)16,663,279.6917,485,803.9318,340,493.00
PV of Terminal Value (M)481,617,037.93505,390,370.40530,093,359.48
Equity Value (M)573,330,749.11599,717,837.42627,100,777.94
Shares Outstanding (M)99,061.7899,061.7899,061.78
Fair Value$5,787.61$6,053.98$6,330.40
Upside / Downside108.19%117.77%127.71%

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%