Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Kabelindo Murni Tbk (KBLM.JK)

Company Dividend Discount ModelIndustry: Electrical Equipment & PartsSector: Industrials

Valuation Snapshot

Stable Growth$11,321.06 - $13,338.13$12,499.78
Multi-Stage$7,785.78 - $8,545.96$8,158.77
Blended Fair Value$10,329.27
Current Price$292.00
Upside3,437.42%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-3.06%0.00%7.987.950.007.939.199.329.324.542.804.66
YoY Growth--0.37%0.00%-100.00%-13.71%-1.47%0.05%105.48%62.21%-39.99%0.00%
Dividend Yield--2.81%3.04%0.00%4.02%4.29%3.56%4.05%1.43%0.57%3.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)75,116.04
(-) Cash Dividends Paid (M)9,053.42
(=) Cash Retained (M)66,062.62
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)15,023.219,389.505,633.70
Cash Retained (M)66,062.6266,062.6266,062.62
(-) Cash Required (M)-15,023.21-9,389.50-5,633.70
(=) Excess Retained (M)51,039.4156,673.1160,428.92
(/) Shares Outstanding (M)1,120.001,120.001,120.00
(=) Excess Retained per Share45.5750.6053.95
LTM Dividend per Share8.088.088.08
(+) Excess Retained per Share45.5750.6053.95
(=) Adjusted Dividend53.6558.6862.04
WACC / Discount Rate2.00%2.00%2.00%
Growth Rate5.50%6.50%7.50%
Fair Value$11,321.06$12,499.78$13,338.13
Upside / Downside3,777.08%4,180.75%4,467.85%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)75,116.0479,998.5885,198.4990,736.3996,634.25102,915.48106,002.94
Payout Ratio12.05%27.64%43.23%58.82%74.41%90.00%92.50%
Projected Dividends (M)9,053.4222,113.2636,832.6253,372.0871,906.0592,623.9398,052.72

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.00%2.00%2.00%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)21,475.7121,679.2721,882.83
Year 2 PV (M)34,739.4035,401.0936,069.02
Year 3 PV (M)48,887.6050,290.9951,720.98
Year 4 PV (M)63,965.3666,425.2968,955.50
Year 5 PV (M)80,019.8183,884.8087,897.71
PV of Terminal Value (M)8,470,986.498,880,138.309,304,949.32
Equity Value (M)8,720,074.389,137,819.749,571,475.36
Shares Outstanding (M)1,120.001,120.001,120.00
Fair Value$7,785.78$8,158.77$8,545.96
Upside / Downside2,566.36%2,694.10%2,826.70%

High-Yield Dividend Screener

« Prev Page 54 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
600425.SSXinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.2.99%$0.1276.32%
605098.SSShanghai Action Education Technology CO.,LTD.2.99%$1.2551.61%
6473.TJTEKT Corporation2.99%$51.9284.17%
B2H.OLB2Holding ASA2.99%$0.2121.39%
GENTERA.MXGentera, S.A.B. de C.V.2.99%$1.3628.15%
JYSK.COJyske Bank A/S2.99%$26.2230.23%
MCGS.QAMedicare Group Q.P.S.C.2.99%$0.2064.83%
002003.SZZhejiang Weixing Industrial Development Co., Ltd.2.98%$0.3255.93%
0RHU.LFlughafen Wien AG2.98%$1.6562.41%
8914.TArealink Co., Ltd.2.98%$31.6944.83%
DXT.TODexterra Group Inc.2.98%$0.3555.12%
NST.AXNorthern Star Resources Limited2.98%$0.7345.12%
600704.SSWuchan Zhongda Group Co.,Ltd.2.97%$0.1722.55%
8593.TMitsubishi HC Capital Inc.2.97%$38.9734.55%
KBL.TOK-Bro Linen Inc.2.97%$1.0469.43%
O10.SIFar East Orchard Limited2.97%$0.0430.11%
PLANB.BKPlan B Media Public Company Limited2.97%$0.1246.85%
005850.KSSL Corporation2.96%$1,235.8318.10%
6527.TWOCrystalvue Medical Corporation2.96%$2.2440.94%
9201.TJapan Airlines Co., Ltd.2.96%$85.8930.05%
9633.HKNongfu Spring Co., Ltd.2.96%$1.4361.73%
9931.TWHsin Kao Gas Co.,Ltd.2.96%$1.0140.68%
FTSFortis Inc.2.96%$1.5447.07%
035890.KQSeohee Construction Co., Ltd.2.95%$47.877.53%
3132.TMacnica Fuji Electronics Holdings, Inc.2.95%$70.5256.32%
600667.SSWuxi Taiji Industry Limited Corporation2.95%$0.2383.84%
603577.SSQingdao Huijintong Power Equipment Co.,Ltd.2.95%$0.3179.62%
603699.SSNeway Valve (Suzhou) Co., Ltd.2.95%$1.5381.92%
000020.KSDongwha Pharm.Co.,Ltd2.94%$182.4465.71%
000895.SZHenan Shuanghui Investment & Development Co.,Ltd.2.94%$0.7852.50%
002540.SZJiangsu Asia-Pacific Light Alloy Technology Co., Ltd.2.94%$0.2163.05%
013120.KQDongWon Development Co.,Ltd.2.94%$80.9285.28%
107590.KSMiwon Holdings Co., Ltd.2.94%$1,985.5919.06%
6779.TNihon Dempa Kogyo Co., Ltd.2.94%$30.0558.30%
8084.TRyoden Corporation2.94%$106.2946.57%
8890.TRaysum Co., Ltd.2.94%$173.1650.05%
9303.TThe Sumitomo Warehouse Co., Ltd.2.94%$104.4036.71%
APZ.AXAspen Group2.94%$0.1631.96%
FSECURE.HEF-Secure Oyj2.94%$0.0645.60%
RELAIS.HERelais Group Oyj2.94%$0.5054.01%
0QN2.LInterroll Holding AG2.93%$63.8341.54%
3515.TWASROCK Incorporation2.93%$7.3057.65%
601619.SSNingxia Jiaze Renewables Corporation Limited2.93%$0.1356.17%
8508.TJ Trust Co., Ltd.2.93%$13.9739.79%
000166.SZShenwan Hongyuan Group Co., Ltd.2.92%$0.1541.10%
002299.SZFujian Sunner Development Co., Ltd.2.92%$0.4839.69%
4949.TWWin Win Precision Technology Co., Ltd.2.92%$1.0855.94%
5386.TTsuruya Co., Ltd.2.92%$11.9857.58%
600267.SSZhejiang Hisun Pharmaceutical Co., Ltd.2.92%$0.2961.49%
600758.SSLIAONING ENERGY INDUSTRY Co.,LTD2.92%$0.1169.99%