Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT KMI Wire and Cable Tbk (KBLI.JK)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$389.51 - $564.40$474.45
Multi-Stage$966.13 - $1,065.92$1,015.03
Blended Fair Value$744.74
Current Price$366.00
Upside103.48%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-2.13%7.18%7.994.004.000.000.008.907.619.466.993.99
YoY Growth--100.00%0.00%0.00%0.00%-100.00%16.89%-19.51%35.24%75.28%-0.05%
Dividend Yield--2.08%1.29%1.36%0.00%0.00%2.13%2.28%2.06%0.96%2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)219,568.22
(-) Cash Dividends Paid (M)68,082.02
(=) Cash Retained (M)151,486.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)43,913.6427,446.0316,467.62
Cash Retained (M)151,486.20151,486.20151,486.20
(-) Cash Required (M)-43,913.64-27,446.03-16,467.62
(=) Excess Retained (M)107,572.55124,040.17135,018.58
(/) Shares Outstanding (M)4,007.244,007.244,007.24
(=) Excess Retained per Share26.8430.9533.69
LTM Dividend per Share16.9916.9916.99
(+) Excess Retained per Share26.8430.9533.69
(=) Adjusted Dividend43.8347.9450.68
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate-4.13%-3.13%-2.13%
Fair Value$389.51$474.45$564.40
Upside / Downside6.42%29.63%54.21%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)219,568.22212,691.89206,030.90199,578.53193,328.23187,273.67192,891.88
Payout Ratio31.01%42.81%54.60%66.40%78.20%90.00%92.50%
Projected Dividends (M)68,082.0291,044.43112,501.81132,525.91151,185.47168,546.30178,424.98

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.66%6.66%6.66%
Growth Rate-4.13%-3.13%-2.13%
Year 1 PV (M)84,480.7185,361.9386,243.15
Year 2 PV (M)96,865.2398,896.57100,948.99
Year 3 PV (M)105,879.88109,227.85112,645.67
Year 4 PV (M)112,079.68116,829.76121,729.26
Year 5 PV (M)115,941.86122,116.27128,550.98
PV of Terminal Value (M)3,356,281.473,535,018.133,721,289.78
Equity Value (M)3,871,528.834,067,450.534,271,407.82
Shares Outstanding (M)4,007.244,007.244,007.24
Fair Value$966.13$1,015.03$1,065.92
Upside / Downside163.97%177.33%191.24%

High-Yield Dividend Screener

« Prev Page 50 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
688009.SSChina Railway Signal & Communication Corporation Limited3.25%$0.1855.08%
ALMB.COAlm. Brand A/S3.25%$0.6069.79%
BUDI.JKPT Budi Starch & Sweetener Tbk3.25%$7.0135.52%
0398.HKOriental Watch Holdings Limited3.24%$0.1219.25%
044820.KSCosmax BTI, Inc.3.24%$449.6235.33%
8017.HKTradeGo FinTech Limited3.24%$0.0545.22%
ALPM.PAPrecia S.A.3.24%$0.8632.45%
DGV.MIDigital Value S.p.A.3.24%$0.9315.10%
ULTJ.JKPT Ultrajaya Milk Industry & Trading Company Tbk3.24%$46.5039.75%
004890.KSDongil Industries Co.,Ltd.3.23%$1,262.8723.13%
5297.TWO3s Silicon Tech., Inc.3.23%$0.9261.02%
600219.SSShandong Nanshan Aluminium Co.,Ltd.3.23%$0.1739.17%
601018.SSNingbo Zhoushan Port Company Limited3.23%$0.1248.88%
6448.TBrother Industries, Ltd.3.23%$100.9546.67%
AZE.BRAzelis Group N.V.3.23%$0.3024.74%
FDPFresh Del Monte Produce Inc.3.23%$1.1468.58%
FMM-B.STFM Mattsson Mora Group AB (publ)3.23%$2.2587.42%
ITECH.STI-Tech AB3.23%$1.7450.69%
MTY.TOMTY Food Group Inc.3.23%$1.2473.76%
SKA-B.STSkanska AB (publ)3.23%$8.3155.80%
1179.HKH World Group Limited3.22%$1.2098.76%
2745.TWOLife Travel & Tourist Service Co., Ltd.3.22%$3.4841.20%
3533.TWLotes Co., Ltd3.22%$41.6856.60%
5908.KLDKSH Holdings (Malaysia) Berhad3.22%$0.1920.93%
600886.SSSDIC Power Holdings Co., Ltd.3.22%$0.4251.34%
603566.SSPulike Biological Engineering, Inc.3.22%$0.4095.20%
9583.SRUnited Mining Industries Co.3.22%$1.4581.04%
CBG-R.BKCarabao Group Public Company Limited3.22%$1.4047.30%
ESF.VIEurofins Scientific SE3.22%$2.0162.22%
ETE.ATNational Bank of Greece S.A.3.22%$0.4436.82%
MOTV3.SAMotiva S.A.3.22%$0.4833.62%
NCKL.JKPT Trimegah Bangun Persada Tbk3.22%$37.5729.64%
TEA.AXTasmea Ltd3.22%$0.1338.34%
002283.SZTianrun Industry Technology Co., Ltd.3.21%$0.2065.38%
004840.KSDRB Holding Co., Ltd.3.21%$160.4026.30%
241560.KSDoosan Bobcat Inc.3.21%$1,824.8939.43%
300406.SZBeijing Strong Biotechnologies, Inc.3.21%$0.4256.93%
4088.TAir Water Inc.3.21%$72.4432.93%
603187.SSQingdao Hiron Commercial Cold Chain Co., Ltd.3.21%$0.5050.00%
6250.TYamabiko Corporation3.21%$95.3127.60%
SKF-A.STAB SKF (publ)3.21%$7.9374.23%
002441.SZZhongyeda Electric Co., Ltd.3.20%$0.3077.91%
002991.SZGanyuan Foods Co., Ltd.3.20%$1.8265.31%
300833.SZGuangzhou Haoyang Electronic Co.,Ltd.3.20%$1.3092.60%
688799.SSHunan Warrant Pharmaceutical Co.,Ltd3.20%$1.5367.14%
029530.KSsindoh Co.,Ltd.3.19%$1,500.1429.67%
0RL4.LCatella AB (publ)3.19%$0.9147.34%
5889.TJapan Eyewear Holdings Co., Ltd.3.19%$64.7439.09%
DAPS.BODAPS Advertising Ltd.3.19%$0.6514.79%
PTPS.JKPT Pulau Subur Tbk3.19%$6.0038.20%