Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Salim Ivomas Pratama Tbk (SIMP.JK)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$1,370.28 - $2,293.28$1,775.91
Multi-Stage$1,856.31 - $2,038.63$1,945.73
Blended Fair Value$1,860.82
Current Price$510.00
Upside264.87%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS24.19%0.00%10.0015.0013.003.002.673.3810.0010.005.0016.00
YoY Growth---33.33%15.38%333.34%12.26%-21.05%-66.15%0.00%100.00%-68.75%60.00%
Dividend Yield--2.59%3.97%3.25%0.60%0.55%1.61%2.28%1.68%0.80%3.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,776,204.00
(-) Cash Dividends Paid (M)155,013.00
(=) Cash Retained (M)1,621,191.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)355,240.80222,025.50133,215.30
Cash Retained (M)1,621,191.001,621,191.001,621,191.00
(-) Cash Required (M)-355,240.80-222,025.50-133,215.30
(=) Excess Retained (M)1,265,950.201,399,165.501,487,975.70
(/) Shares Outstanding (M)15,501.3115,501.3115,501.31
(=) Excess Retained per Share81.6790.2695.99
LTM Dividend per Share10.0010.0010.00
(+) Excess Retained per Share81.6790.2695.99
(=) Adjusted Dividend91.67100.26105.99
WACC / Discount Rate7.95%7.95%7.95%
Growth Rate1.19%2.19%3.19%
Fair Value$1,370.28$1,775.91$2,293.28
Upside / Downside168.68%248.22%349.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,776,204.001,815,028.711,854,702.051,895,242.591,936,669.271,979,001.462,038,371.50
Payout Ratio8.73%24.98%41.24%57.49%73.75%90.00%92.50%
Projected Dividends (M)155,013.00453,426.22764,810.951,089,591.691,428,205.301,781,101.311,885,493.64

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.95%7.95%7.95%
Growth Rate1.19%2.19%3.19%
Year 1 PV (M)415,904.43420,014.73424,125.04
Year 2 PV (M)643,469.46656,250.87669,157.98
Year 3 PV (M)840,861.64866,039.06891,714.10
Year 4 PV (M)1,010,970.111,051,531.371,093,301.07
Year 5 PV (M)1,156,440.311,214,725.401,275,337.24
PV of Terminal Value (M)24,707,589.8625,952,863.1527,247,847.69
Equity Value (M)28,775,235.8130,161,424.5831,601,483.12
Shares Outstanding (M)15,501.3115,501.3115,501.31
Fair Value$1,856.31$1,945.73$2,038.63
Upside / Downside263.98%281.52%299.73%

High-Yield Dividend Screener

« Prev Page 59 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
QFBQ.QALesha Bank L.L.C2.69%$0.0532.62%
002442.SZLongxing Chemical Stock Co., Ltd.2.68%$0.1799.79%
016800.KSFursys Inc.2.68%$1,200.1730.47%
265520.KQAdvanced Process Systems Corporation2.68%$538.1030.22%
300896.SZImeik Technology Development Co.,Ltd.2.68%$3.8078.17%
3123.TSaibo Co., Ltd.2.68%$16.1426.87%
9057.TEnshu Truck Co.,Ltd.2.68%$96.0831.06%
CHC.AXCharter Hall Group2.68%$0.6553.83%
IFT.AXInfratil Limited2.68%$0.2647.86%
KRZ.IRKerry Group plc2.68%$2.0427.68%
MGH.AXMAAS Group Holdings Limited2.68%$0.1537.02%
NOANorth American Construction Group Ltd.2.68%$0.3932.95%
U06.SISingapore Land Group Limited2.68%$0.0924.45%
000089.SZShenzhen Airport Co., Ltd.2.67%$0.1965.57%
000830.SZLuxi Chemical Group Co., Ltd.2.67%$0.4457.18%
005820.KSWonlim Corporation2.67%$399.8822.01%
007980.KSTP Inc.2.67%$51.627.46%
049800.KSWoojin Plaimm Co., Ltd.2.67%$50.6726.03%
300009.SZAnhui Anke Biotechnology (Group) Co., Ltd.2.67%$0.2662.51%
6220.TWOYFC-Boneagle Electric Co., Ltd.2.67%$0.6989.25%
002753.SZShanxi Yongdong Chemistry Industry Co., Ltd.2.66%$0.1990.03%
011200.KSHMM Co.,Ltd2.66%$537.6722.84%
014830.KSUNID Company Ltd.2.66%$1,782.2616.95%
023450.KSDongnam Chemical Co., Ltd.2.66%$914.8545.96%
210540.KSDY Power Corporation2.66%$350.1314.53%
600729.SSChongqing Department Store Co.,Ltd.2.66%$0.6921.76%
7282.TToyoda Gosei Co., Ltd.2.66%$104.8829.11%
7989.TTachikawa Corporation2.66%$52.4433.02%
9699.TNishio Rent All Co., Ltd.2.66%$125.9628.89%
069730.KSDSR Wire Corp2.65%$99.936.22%
118990.KQMotrex Co., Ltd2.65%$249.2535.67%
OLGERD.ICÖlgerðin Egill Skallagrímsson hf.2.65%$0.4862.79%
084010.KSDaehan Steel Co., Ltd.2.64%$516.5429.55%
0DH7.LAF Gruppen ASA2.64%$4.9752.35%
1504.TWTECO Electric & Machinery Co., Ltd.2.64%$2.2387.91%
2587.TSuntory Beverage & Food Limited2.64%$125.0045.12%
6922.TWONeousys Technology Inc.2.64%$4.5461.30%
SHR.BKS Hotels and Resorts Public Company Limited2.64%$0.0533.96%
002871.SZQingdao Weflo Valve Co., Ltd.2.63%$0.4779.89%
600918.SSZhongtai Securities Co., Ltd.2.63%$0.1768.20%
8572.TAcom Co., Ltd.2.63%$13.0038.71%
LIAB.STLindab International AB (publ)2.63%$5.4076.19%
MYOR.JKPT Mayora Indah Tbk2.63%$57.3845.12%
002443.SZZhejiang Kingland Pipeline and Technologies Co.,Ltd.2.62%$0.2164.11%
039490.KSKiwoom Securities Co., Ltd.2.62%$7,904.3320.30%
155660.KSDSR Corp2.62%$100.1511.70%
4263.SRSAL Saudi Logistics Services Co2.62%$4.2355.27%
AFK.OLArendals Fossekompani ASA2.62%$3.525.05%
INSTAL.STInstalco AB (publ)2.62%$0.6865.47%
000048.SZShenzhen Kingkey Smart Agriculture Times Co.,Ltd2.61%$0.4658.98%