Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

PT Dana Brata Luhur Tbk (TEBE.JK)

Company Dividend Discount ModelIndustry: Industrial - Infrastructure OperationsSector: Industrials

Valuation Snapshot

Stable Growth$929.21 - $1,439.65$1,165.69
Multi-Stage$2,090.60 - $2,304.04$2,195.21
Blended Fair Value$1,680.45
Current Price$2,820.00
Upside-40.41%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019201820172016
DPS0.00%0.00%101.11147.2170.595.004.000.000.000.000.000.00
YoY Growth---31.31%108.53%1,311.85%25.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--14.14%19.37%8.51%0.70%1.09%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)127,730.04
(-) Cash Dividends Paid (M)27,293.24
(=) Cash Retained (M)100,436.80
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)25,546.0115,966.269,579.75
Cash Retained (M)100,436.80100,436.80100,436.80
(-) Cash Required (M)-25,546.01-15,966.26-9,579.75
(=) Excess Retained (M)74,890.7984,470.5490,857.05
(/) Shares Outstanding (M)1,285.001,285.001,285.00
(=) Excess Retained per Share58.2865.7470.71
LTM Dividend per Share21.2421.2421.24
(+) Excess Retained per Share58.2865.7470.71
(=) Adjusted Dividend79.5286.9891.95
WACC / Discount Rate6.39%6.39%6.39%
Growth Rate-2.00%-1.00%0.00%
Fair Value$929.21$1,165.69$1,439.65
Upside / Downside-67.05%-58.66%-48.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)127,730.04126,452.74125,188.22123,936.33122,696.97121,470.00125,114.10
Payout Ratio21.37%35.09%48.82%62.55%76.27%90.00%92.50%
Projected Dividends (M)27,293.2444,377.7461,117.8277,518.6693,585.37109,323.00115,730.54

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.39%6.39%6.39%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)41,292.2741,713.6242,134.97
Year 2 PV (M)52,914.5453,999.9455,096.36
Year 3 PV (M)62,447.7964,379.0366,349.68
Year 4 PV (M)70,149.1473,056.5076,053.30
Year 5 PV (M)76,248.1980,218.6184,352.73
PV of Terminal Value (M)2,383,366.662,507,474.092,636,698.55
Equity Value (M)2,686,418.592,820,841.792,960,685.60
Shares Outstanding (M)1,285.001,285.001,285.00
Fair Value$2,090.60$2,195.21$2,304.04
Upside / Downside-25.87%-22.16%-18.30%

High-Yield Dividend Screener

« Prev Page 6 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
RIVER.OLRiver Tech p.l.c.10.78%$0.4364.39%
RZSB.MEJoint-Stock Company Ryazanenergosbyt10.78%$3.7168.15%
1193.HKChina Resources Gas Group Limited10.77%$2.3064.05%
601166.SSIndustrial Bank Co., Ltd.10.76%$2.2762.03%
7757.TWOLebledor F&B Co., Ltd.10.76%$12.4863.66%
KYLO.ATLoulis Food Ingredients S.A.10.71%$0.4088.89%
0220.HKUni-President China Holdings Ltd10.69%$0.8694.83%
9919.HKActivation Group Holdings Limited10.69%$0.1146.94%
1358.HKPW Medtech Group Limited10.66%$0.1468.89%
1809.HKPrinx Chengshan Holdings Limited10.66%$0.8521.37%
LCS.TOBrompton Lifeco Split Corp.10.66%$1.1817.54%
KSC.AXK&S Corporation Limited10.64%$0.3577.01%
2146.HKRoiserv Lifestyle Services Co., Ltd.10.62%$0.1524.06%
ALUP11.SAAlupar Investimento S.A.10.60%$3.3996.11%
2886.HKBinhai Investment Company Limited10.58%$0.1236.55%
601916.SSChina Zheshang Bank Co., Ltd10.58%$0.3263.30%
3877.HKCSSC (Hong Kong) Shipping Company Limited10.55%$0.2234.11%
2387.TWSunrex Technology Corporation10.53%$4.0579.22%
EMAAR.AEEmaar Properties PJSC10.52%$1.4986.86%
L-PB.TOLoblaw Companies Limited10.50%$2.6231.91%
0315.HKSmarTone Telecommunications Holdings Limited10.48%$0.5057.53%
TGHN.DELogwin AG10.47%$26.8057.77%
BJBR.JKPT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk10.46%$85.2589.95%
MASTER.BKMaster Style Public Company Limited10.45%$0.7865.02%
0QQM.LIVF Hartmann Holding AG10.44%$14.5194.28%
VCOM.BKVintcom Technology Public Company Limited10.44%$0.3185.35%
ANI.BKAsia Network International Public Company Limited10.43%$0.3194.26%
LPSB3.SALPS Brasil - Consultoria de Imóveis S.A.10.43%$0.1783.48%
0842.HKLeoch International Technology Limited10.40%$0.2231.41%
1600.HKTian Lun Gas Holdings Limited10.40%$0.3345.16%
2111.HKBest Pacific International Holdings Limited10.40%$0.3437.60%
OTL.OLOdfjell Technology Ltd.10.40%$5.9771.20%
RCO.PARémy Cointreau S.A.10.38%$3.7763.28%
1979.HKTen Pao Group Holdings Limited10.37%$0.2329.45%
6938.TWONewebinfo10.34%$8.3570.00%
0032.HKThe Cross-Harbour (Holdings) Limited10.33%$0.8429.78%
TPBI.BKTPBI Public Company Limited10.33%$0.3061.20%
ALFLE.PAFleury Michon S.A.10.32%$2.6016.71%
0916.HKChina Longyuan Power Group Corporation Limited10.31%$0.7098.82%
KUBE.MERosseti Kuban PJSC10.31%$14.6288.00%
BAZA3.SABanco da Amazônia S.A.10.29%$8.0041.79%
0QON.LAscom Holding AG10.28%$0.3979.12%
NPR.AXNewmark Property REIT10.28%$0.1565.75%
FMG.AXFortescue Ltd10.26%$2.2776.64%
GAGS.VIGurktaler AG10.26%$1.5999.02%
1525.HKShanghai Gench Education Group Limited10.25%$0.2722.33%
LHHOTEL.BKLH Hotel Leasehold Real Estate Investment Trust10.25%$1.3358.58%
WAX.AXWAM Research Limited10.25%$0.1210.33%
0006.HKPower Assets Holdings Limited10.23%$5.6498.48%
151860.KQKG Eco Solution Co.,Ltd.10.21%$561.5130.85%