Definitive Analysis
Loading...
Definitive Analysis

Financials

Fundamentals

Ticker

Industry

Sector

PT United Tractors Tbk (UNTR.JK)

Company Dividend Discount ModelIndustry: Industrial MaterialsSector: Basic Materials

Valuation Snapshot

Stable Growth$212,633.53 - $844,097.38$577,654.96
Multi-Stage$104,255.83 - $113,972.53$109,025.54
Blended Fair Value$343,340.25
Current Price$26,775.00
Upside1,182.32%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.99%15.07%2,235.276,883.971,752.66829.661,002.111,269.081,002.11693.06598.60817.30
YoY Growth---67.53%292.77%111.25%-17.21%-21.04%26.64%44.59%15.78%-26.76%48.78%
Dividend Yield--9.49%28.65%6.02%3.25%4.53%7.51%3.68%2.17%2.26%5.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)15,414,710.00
(-) Cash Dividends Paid (M)7,808,837.00
(=) Cash Retained (M)7,605,873.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,082,942.001,926,838.751,156,103.25
Cash Retained (M)7,605,873.007,605,873.007,605,873.00
(-) Cash Required (M)-3,082,942.00-1,926,838.75-1,156,103.25
(=) Excess Retained (M)4,522,931.005,679,034.256,449,769.75
(/) Shares Outstanding (M)3,631.813,631.813,631.81
(=) Excess Retained per Share1,245.371,563.691,775.91
LTM Dividend per Share2,150.122,150.122,150.12
(+) Excess Retained per Share1,245.371,563.691,775.91
(=) Adjusted Dividend3,395.493,713.823,926.03
WACC / Discount Rate7.18%7.18%7.18%
Growth Rate5.50%6.50%7.50%
Fair Value$212,633.53$577,654.96$844,097.38
Upside / Downside694.15%2,057.44%3,052.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)15,414,710.0016,416,666.1517,483,749.4518,620,193.1619,830,505.7221,119,488.5921,753,073.25
Payout Ratio50.66%58.53%66.40%74.26%82.13%90.00%92.50%
Projected Dividends (M)7,808,837.009,608,129.0311,608,336.6913,827,977.0016,287,125.3319,007,539.7320,121,592.76

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.18%7.18%7.18%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)8,879,916.348,964,086.179,048,255.99
Year 2 PV (M)9,915,396.6310,104,257.0810,294,899.24
Year 3 PV (M)10,916,132.3211,229,495.2511,548,798.53
Year 4 PV (M)11,882,959.8212,339,944.9212,809,985.76
Year 5 PV (M)12,816,697.8113,435,749.1114,078,492.96
PV of Terminal Value (M)324,226,173.43339,886,418.84356,146,018.71
Equity Value (M)378,637,276.35395,959,951.36413,926,451.18
Shares Outstanding (M)3,631.813,631.813,631.81
Fair Value$104,255.83$109,025.54$113,972.53
Upside / Downside289.38%307.19%325.67%

High-Yield Dividend Screener

« Prev Page 65 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
603060.SSChina Testing & Certification International Group Co.,Ltd.2.34%$0.1465.87%
603527.SSAnhui Zhongyuan New Materials Co., Ltd.2.34%$0.2660.72%
6239.TNagaoka International Corporation2.34%$33.9030.69%
7277.KLDialog Group Berhad2.34%$0.0478.99%
7708.TWOFamily International Gourmet Co. Ltd.2.34%$2.2440.19%
7947.TFP Corporation2.34%$61.4735.92%
7966.TLINTEC Corporation2.34%$103.3453.86%
ENGI11.SAEnergisa S.A.2.34%$1.1076.21%
IHG.LInterContinental Hotels Group PLC2.34%$3.2837.32%
JR.BKJ.R.W. Utility Public Company Limited2.34%$0.0436.34%
SMRA.JKPT Summarecon Agung Tbk2.34%$8.9915.00%
002056.SZHengdian Group DMEGC Magnetics Co. ,Ltd2.33%$0.4530.92%
002538.SZAnhui Sierte Fertilizer industry Ltd. ,company2.33%$0.1557.55%
0QMR.LBELIMO Holding AG2.33%$17.9969.21%
1322.SRAl Masane Al Kobra Mining Company2.33%$2.0873.41%
300743.SZHangzhou Todaytec Digital Co., Ltd2.33%$0.5271.84%
601566.SSJoeone Co., Ltd.2.33%$0.3150.03%
605319.SSWuxi Zhenhua Auto Parts Co., Ltd.2.33%$0.4937.82%
GIMB.BRGimv N.V.2.33%$1.029.10%
MOSHI.BKMoshi Moshi Retail Corporation Public Company Limited2.33%$0.8143.67%
002939.SZChina Great Wall Securities Co.,Ltd.2.32%$0.2439.54%
004360.KSSebang Co., Ltd2.32%$325.9511.33%
1283.HKAccel Group Holdings Limited2.32%$0.0437.03%
2301.TGakujo Co., Ltd.2.32%$40.6128.97%
4887.TSawai Group Holdings Co., Ltd.2.32%$54.7464.15%
600079.SSHumanwell Healthcare (Group) Co.,Ltd.2.32%$0.4248.02%
600299.SSBluestar Adisseo Company2.32%$0.2146.81%
605158.SSZhejiang Huada New Materials Co., Ltd.2.32%$0.1957.15%
7287.TNippon Seiki Co., Ltd.2.32%$50.6031.92%
7914.TKyodo Printing Co., Ltd.2.32%$36.6727.27%
AZZA3.SAAzzas 2154 S.A.2.32%$0.5915.77%
HUFV-A.STHufvudstaden AB (publ)2.32%$2.8251.40%
002043.SZDeHua TB New Decoration Material Co.,Ltd2.31%$0.3337.20%
1214.SRAl Hassan Ghazi Ibrahim Shaker Company2.31%$0.5034.65%
300832.SZShenzhen New Industries Biomedical Engineering Co., Ltd.2.31%$1.3061.96%
600233.SSYTO Express Group Co.,Ltd.2.31%$0.3832.72%
6277.THosokawa Micron Corporation2.31%$130.2442.63%
6728.TULVAC, Inc.2.31%$163.6955.14%
9251.TAB&Company Co.,Ltd.2.31%$27.8639.35%
9783.TBenesse Holdings, Inc.2.31%$59.9889.83%
ALLEC.PACogelec S.A.2.31%$0.6746.99%
ELIT.JKPT Data Sinergitama Jaya Tbk2.31%$5.0034.02%
LUXF.BKLuxury Real Estate Investment Fund2.31%$0.2114.86%
STEC-R.BKSino-Thai Engineering and Construction Public Company Limited2.31%$0.1595.24%
000513.SZLivzon Pharmaceutical Group Inc.2.30%$0.7932.65%
000959.SZBeijing Shougang Co., Ltd.2.30%$0.1171.65%
002941.SZXinjiang Communications Construction Group Co., Ltd.2.30%$0.3643.85%
2838.TWUnion Bank of Taiwan2.30%$0.4536.18%
2947.TWOZhen Yu Hardware Co., Ltd.2.30%$1.9056.70%
2HRA.DEH&R GmbH & Co. KGaA2.30%$0.1045.84%