Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

PT Mitra Pinasthika Mustika Tbk (MPMX.JK)

Company Dividend Discount ModelIndustry: Auto - DealershipsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$932.80 - $1,363.22$1,140.55
Multi-Stage$2,170.11 - $2,382.82$2,274.38
Blended Fair Value$1,707.47
Current Price$935.00
Upside82.62%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-24.61%0.00%114.91134.65179.00113.3788.61471.760.00125.7826.466.97
YoY Growth---14.66%-24.78%57.89%27.95%-81.22%0.00%-100.00%375.39%279.75%0.00%
Dividend Yield--11.61%13.07%14.61%10.08%15.68%102.56%0.00%15.43%3.09%1.42%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)548,368.00
(-) Cash Dividends Paid (M)525,579.00
(=) Cash Retained (M)22,789.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)109,673.6068,546.0041,127.60
Cash Retained (M)22,789.0022,789.0022,789.00
(-) Cash Required (M)-109,673.60-68,546.00-41,127.60
(=) Excess Retained (M)-86,884.60-45,757.00-18,338.60
(/) Shares Outstanding (M)4,377.754,377.754,377.75
(=) Excess Retained per Share-19.85-10.45-4.19
LTM Dividend per Share120.06120.06120.06
(+) Excess Retained per Share-19.85-10.45-4.19
(=) Adjusted Dividend100.21109.60115.87
WACC / Discount Rate7.12%7.12%7.12%
Growth Rate-3.27%-2.27%-1.27%
Fair Value$932.80$1,140.55$1,363.22
Upside / Downside-0.24%21.98%45.80%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)548,368.00535,915.96523,746.67511,853.71500,230.82488,871.85503,538.00
Payout Ratio95.84%94.68%93.51%92.34%91.17%90.00%92.50%
Projected Dividends (M)525,579.00507,380.42489,737.33472,633.87456,054.65439,984.66465,772.65

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.12%7.12%7.12%
Growth Rate-3.27%-2.27%-1.27%
Year 1 PV (M)468,805.82473,652.40478,498.98
Year 2 PV (M)418,101.56426,791.03435,569.86
Year 3 PV (M)372,823.02384,505.85396,430.23
Year 4 PV (M)332,394.67346,354.66360,749.82
Year 5 PV (M)296,301.60311,937.59328,226.83
PV of Terminal Value (M)7,611,755.548,013,432.048,431,889.71
Equity Value (M)9,500,182.209,956,673.5710,431,365.42
Shares Outstanding (M)4,377.754,377.754,377.75
Fair Value$2,170.11$2,274.38$2,382.82
Upside / Downside132.10%143.25%154.85%

High-Yield Dividend Screener

« Prev Page 58 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
000597.SZNortheast Pharmaceutical Group Co., Ltd.2.72%$0.1454.16%
002282.SZBosun Co., Ltd.2.72%$0.2057.69%
005300.KSLotte Chilsung Beverage Co., Ltd.2.72%$3,646.4052.67%
3019.TWAsia Optical Co., Inc.2.72%$3.9158.36%
5469.TWHannStar Board Corporation2.72%$2.5238.49%
5493.TWOSanlien Technology Corp.2.72%$2.4757.58%
605001.SSQingdao Victall Railway Co., Ltd.2.72%$0.2176.35%
6727.TWacom Co., Ltd.2.72%$22.0470.93%
BEM-R.BKBangkok Expressway and Metro Public Company Limited2.72%$0.1559.21%
BTEBaytex Energy Corp.2.72%$0.0932.39%
CLA-B.STCloetta AB (publ)2.72%$1.1043.72%
EVEN3.SAEven Construtora e Incorporadora S.A.2.72%$0.2044.47%
SNZ.AXSummerset Group Holdings Limited2.72%$0.298.91%
001270.KSBOOKOOK Securities Co., Ltd.2.71%$1,510.8429.90%
033100.KQCheryong Electric Co.,Ltd.2.71%$1,000.1526.62%
0RAR.LStratec SE2.71%$0.6049.62%
2706.TWFirst Hotel Company Ltd.2.71%$0.3560.83%
2734.TSALA Corporation2.71%$30.7339.50%
4051.SRBaazeem Trading Company2.71%$0.1874.35%
601002.SSGem-Year Industrial Co.,Ltd.2.71%$0.1462.84%
601326.SSQinhuangdao Port Co., Ltd.2.71%$0.0932.66%
7224.TShinMaywa Industries, Ltd.2.71%$51.9640.11%
AN3PG.AXAustralia and New Zealand Banking Group Ltd2.71%$2.7663.53%
002478.SZJiangsu Changbao Steeltube Co.,Ltd2.70%$0.2332.58%
0QMS.Ldormakaba Holding AG2.70%$1.7452.32%
0R9D.LAeroporto Guglielmo Marconi di Bologna S.p.A.2.70%$0.2839.70%
2739.TWMy Humble House Hospitality Management Consulting Co., Ltd.2.70%$0.9758.64%
300140.SZCECEP Environmental Protection Equipment Co.,Ltd.2.70%$0.1868.84%
4142.SRRiyadh Cables Group Company2.70%$3.5049.02%
603100.SSChongqing Chuanyi Automation Co., Ltd.2.70%$0.6242.77%
603871.SSJiayou International Logistics Co.,Ltd2.70%$0.3848.36%
605028.SSNingbo Shimao Energy Co.,Ltd2.70%$0.8077.70%
6705.TWOMARTAS Precision Slide Co.,Ltd2.70%$1.8441.49%
688571.SSHangzhou Toka Ink Co., Ltd.2.70%$0.2073.79%
8390.TWOJiin Yeeh Ding Enterprises Corp.2.70%$2.4940.37%
8936.TWOKuo Toong International Co., Ltd.2.70%$1.4843.88%
CMRY.JKPT Cisarua Mountain Dairy Tbk2.70%$150.0160.59%
CRJ.WACreepy Jar S.A.2.70%$10.9346.34%
DHG.AXDomain Holdings Australia Limited2.70%$0.1284.16%
SYNSAM.STSynsam AB (publ)2.70%$1.8063.88%
300481.SZPuyang Huicheng Electronic Material Co., Ltd.2.69%$0.4280.91%
3069.KLMega First Corporation Berhad2.69%$0.0920.68%
3147.TWOJetwell Computer Co., Ltd.2.69%$4.4637.85%
4023.TKureha Corporation2.69%$109.8152.33%
600888.SSXinjiang Joinworld Co.,Ltd.2.69%$0.2247.19%
601139.SSShenzhen Gas Corporation Ltd.2.69%$0.1841.90%
6462.TRiken Corporation2.69%$100.2521.01%
8261.TWAdvanced Power Electronics Co., Ltd.2.69%$2.4949.60%
GPG.STGenova Property Group AB (publ)2.69%$1.0719.48%
QB7.DEQuirin Privatbank AG2.69%$0.0918.14%